DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.58
Today's Fair Value
$31.70 +34.44%
Margin of Safety
+25.62%
Projected Value (5Y)
$51.05 +116.5%
Dividends Paid (5Y)
$7.08
DCF Inputs
Scenario
%
Regression: 5.53% | CAGR (5y): 16.02%
%
Regression: -0.15% | CAGR (5y): -1.21%
%
Regression: 11.77% | CAGR (5y): 8.69%
Capped at 18.00x (Historical 5y: 0.84x)
%