DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.10
Today's Fair Value
$116.14 +299.11%
Margin of Safety
+74.94%
Projected Value (5Y)
$187.04 +542.75%
Dividends Paid (5Y)
$4.16
DCF Inputs
Scenario
%
Regression: 7.19% | CAGR (5y): 35.82%
%
Regression: -0.22% | CAGR (5y): -1.69%
%
Regression: 1.54% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 11.12x)
%