DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.76
Today's Fair Value
$36.68 +37.07%
Margin of Safety
+27.04%
Projected Value (5Y)
$59.08 +120.78%
Dividends Paid (5Y)
$10.06
DCF Inputs
Scenario
%
Regression: 10.52% | CAGR (5y): 18.7%
%
Regression: 0.15% | CAGR (5y): -0.01%
%
Regression: 0.69% | CAGR (5y): 19.59%
Capped at 18.00x (Historical 5y: 5.47x)
%