DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.89
Today's Fair Value
$95.19 +229.49%
Margin of Safety
+69.65%
Projected Value (5Y)
$153.30 +430.63%
Dividends Paid (5Y)
$6.82
DCF Inputs
Scenario
%
Regression: 42.91% | CAGR (5y): 40.95%
%
Regression: 0.8% | CAGR (5y): 0.53%
%
Regression: 4.01% | CAGR (5y): 10.16%
Capped at 30.00x (Historical 5y: 6.8x)
%