DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.34
Today's Fair Value
$38.27 +71.31%
Margin of Safety
+41.63%
Projected Value (5Y)
$61.64 +175.92%
Dividends Paid (5Y)
$3.42
DCF Inputs
Scenario
%
Regression: -4.94% | CAGR (5y): 19.01%
%
Regression: -0.2% | CAGR (5y): -1.69%
%
Regression: -5.78% | CAGR (5y): -12.54%
Capped at 30.00x (Historical 5y: 5.35x)
%