DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.13
Today's Fair Value
$45.23 +55.27%
Margin of Safety
+35.60%
Projected Value (5Y)
$72.85 +150.09%
Dividends Paid (5Y)
$2.40
DCF Inputs
Scenario
%
Regression: 11.06% | CAGR (5y): 15.73%
%
Regression: -0.79% | CAGR (5y): 0.62%
%
Regression: -1.7% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.19x)
%