DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.58
Today's Fair Value
$83.87 +215.54%
Margin of Safety
+68.31%
Projected Value (5Y)
$135.07 +408.16%
Dividends Paid (5Y)
$10.48
DCF Inputs
Scenario
%
Regression: -0.32% | CAGR (5y): 43.24%
%
Regression: -0.92% | CAGR (5y): 0.21%
%
Regression: 27.85% | CAGR (5y): 27.94%
Capped at 30.00x (Historical 5y: 12.27x)
%