DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.70
Today's Fair Value
$166.90 +331.27%
Margin of Safety
+76.81%
Projected Value (5Y)
$268.80 +594.57%
Dividends Paid (5Y)
$4.02
DCF Inputs
Scenario
%
Regression: 15.78% | CAGR (5y): 58.26%
%
Regression: -0.65% | CAGR (5y): -1.9%
%
Regression: 7.47% | CAGR (5y): 8.95%
Capped at 18.00x (Historical 5y: 15.57x)
%