DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.90
Today's Fair Value
$34.48 +28.18%
Margin of Safety
+21.98%
Projected Value (5Y)
$55.53 +106.43%
Dividends Paid (5Y)
$2.88
DCF Inputs
Scenario
%
Regression: 14.07% | CAGR (5y): 0%
%
Regression: 2.15% | CAGR (5y): 0.15%
%
Regression: -7.14% | CAGR (5y): 60.28%
Capped at 30.00x (Historical 5y: 13.67x)
%