DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.29
Today's Fair Value
$81.36 +151.97%
Margin of Safety
+60.31%
Projected Value (5Y)
$131.03 +305.79%
Dividends Paid (5Y)
$1.02
DCF Inputs
Scenario
%
Regression: 12.44% | CAGR (5y): 27.86%
%
Regression: -0.55% | CAGR (5y): -0.06%
%
Regression: -6.04% | CAGR (5y): 21.12%
Capped at 30.00x (Historical 5y: 3.58x)
%