DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.59
Today's Fair Value
$39.17 +23.99%
Margin of Safety
+19.35%
Projected Value (5Y)
$63.08 +99.68%
Dividends Paid (5Y)
$5.33
DCF Inputs
Scenario
%
Regression: 34.58% | CAGR (5y): 0%
%
Regression: 9.89% | CAGR (5y): 8.16%
%
Regression: -4.9% | CAGR (5y): 70.59%
Capped at 18.00x (Historical 5y: 7.51x)
%