DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.18
Today's Fair Value
$47.34 +67.99%
Margin of Safety
+40.47%
Projected Value (5Y)
$76.24 +170.55%
Dividends Paid (5Y)
$2.18
DCF Inputs
Scenario
%
Regression: 12.18% | CAGR (5y): 9.28%
%
Regression: 0.41% | CAGR (5y): 0.12%
%
Regression: 11.46% | CAGR (5y): 17.91%
Capped at 30.00x (Historical 5y: 35.46x)
%