DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.37
Today's Fair Value
$38.90 +37.12%
Margin of Safety
+27.07%
Projected Value (5Y)
$62.65 +120.83%
Dividends Paid (5Y)
$26.20
DCF Inputs
Scenario
%
Regression: 30.21% | CAGR (5y): 18.37%
%
Regression: 14.82% | CAGR (5y): -0.07%
%
Regression: 43.31% | CAGR (5y): 20.11%
Capped at 18.00x (Historical 5y: 7.44x)
%