DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.92
Today's Fair Value
$193.15 +486.73%
Margin of Safety
+82.96%
Projected Value (5Y)
$311.07 +844.93%
Dividends Paid (5Y)
$20.61
DCF Inputs
Scenario
%
Regression: 27.67% | CAGR (5y): 36.2%
%
Regression: 1.44% | CAGR (5y): 0.17%
%
Regression: 23.49% | CAGR (5y): 45.93%
Capped at 30.00x (Historical 5y: 20.36x)
%