DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.00
Today's Fair Value
$33.46 +11.53%
Margin of Safety
+10.34%
Projected Value (5Y)
$53.88 +79.6%
Dividends Paid (5Y)
$6.86
DCF Inputs
Scenario
%
Regression: 8.58% | CAGR (5y): 5.66%
%
Regression: -1.03% | CAGR (5y): -1.76%
%
Regression: 18.04% | CAGR (5y): 13.69%
Capped at 18.00x (Historical 5y: 9.27x)
%