DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.56
Today's Fair Value
$28.98 +18%
Margin of Safety
+15.25%
Projected Value (5Y)
$46.67 +90.02%
Dividends Paid (5Y)
$12.77
DCF Inputs
Scenario
%
Regression: 12.73% | CAGR (5y): 10.56%
%
Regression: 6.17% | CAGR (5y): 7.82%
%
Regression: 16.23% | CAGR (5y): 18.04%
Capped at 13.67x (Historical 5y: 1.81x)
%