DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.00
Today's Fair Value
$63.53 +104.94%
Margin of Safety
+51.20%
Projected Value (5Y)
$102.31 +230.03%
Dividends Paid (5Y)
$17.83
DCF Inputs
Scenario
%
Regression: 14.38% | CAGR (5y): 9.58%
%
Regression: -0.06% | CAGR (5y): -0.25%
%
Regression: 22.07% | CAGR (5y): 17.51%
Capped at 30.00x (Historical 5y: 9.53x)
%