DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.66
Today's Fair Value
$29.52 +15.04%
Margin of Safety
+13.08%
Projected Value (5Y)
$47.55 +85.31%
Dividends Paid (5Y)
$20.96
DCF Inputs
Scenario
%
Regression: 14.02% | CAGR (5y): 31.57%
%
Regression: 21.2% | CAGR (5y): 40.15%
%
Regression: 66.81% | CAGR (5y): 66.81%
Capped at 13.67x (Historical 5y: 1.58x)
%