DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.24
Today's Fair Value
$116.38 +250.12%
Margin of Safety
+71.44%
Projected Value (5Y)
$187.43 +463.87%
Dividends Paid (5Y)
$12.04
DCF Inputs
Scenario
%
Regression: 27.37% | CAGR (5y): 31.43%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 5.82% | CAGR (5y): 35.22%
Capped at 30.00x (Historical 5y: 18.43x)
%