DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.73
Today's Fair Value
$47.30 +64.64%
Margin of Safety
+39.26%
Projected Value (5Y)
$76.18 +165.16%
Dividends Paid (5Y)
$2.13
DCF Inputs
Scenario
%
Regression: 12.18% | CAGR (5y): 9.28%
%
Regression: 0.41% | CAGR (5y): 0.12%
%
Regression: 9.11% | CAGR (5y): 17.82%
Capped at 30.00x (Historical 5y: 35.34x)
%