DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.08
Today's Fair Value
$32.85 +16.99%
Margin of Safety
+14.52%
Projected Value (5Y)
$52.90 +88.39%
Dividends Paid (5Y)
$3.39
DCF Inputs
Scenario
%
Regression: 7.52% | CAGR (5y): 13.55%
%
Regression: -0.21% | CAGR (5y): -0.52%
%
Regression: 7.92% | CAGR (5y): 9.65%
Capped at 18.00x (Historical 5y: 3.29x)
%