DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.67
Today's Fair Value
$61.58 +94.44%
Margin of Safety
+48.57%
Projected Value (5Y)
$99.18 +213.17%
Dividends Paid (5Y)
$14.41
DCF Inputs
Scenario
%
Regression: 16.44% | CAGR (5y): 20.32%
%
Regression: 2.06% | CAGR (5y): 2.33%
%
Regression: 32.94% | CAGR (5y): 135.42%
Capped at 13.67x (Historical 5y: 1.06x)
%