DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.00
Today's Fair Value
$35.24 +25.86%
Margin of Safety
+20.54%
Projected Value (5Y)
$56.76 +102.71%
Dividends Paid (5Y)
$11.35
DCF Inputs
Scenario
%
Regression: 10.07% | CAGR (5y): 12.71%
%
Regression: 5.46% | CAGR (5y): 6.06%
%
Regression: 8.49% | CAGR (5y): 4.46%
Capped at 13.67x (Historical 5y: 1.74x)
%