DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.13
Today's Fair Value
$52.65 +63.87%
Margin of Safety
+38.97%
Projected Value (5Y)
$84.80 +163.93%
Dividends Paid (5Y)
$2.98
DCF Inputs
Scenario
%
Regression: 23.96% | CAGR (5y): 8.3%
%
Regression: 0.59% | CAGR (5y): 1.06%
%
Regression: 5.74% | CAGR (5y): -19.23%
Capped at 30.00x (Historical 5y: 13.15x)
%