DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.41
Today's Fair Value
$62.86 +113.74%
Margin of Safety
+53.21%
Projected Value (5Y)
$101.23 +244.2%
Dividends Paid (5Y)
$6.54
DCF Inputs
Scenario
%
Regression: 44.63% | CAGR (5y): 18.06%
%
Regression: 0.95% | CAGR (5y): 0.81%
%
Regression: 1.52% | CAGR (5y): 9.78%
Capped at 30.00x (Historical 5y: 6.92x)
%