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)

%

Historical and Projected Price

Historical and Projected Book Value

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.