DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.54
Today's Fair Value
$28.38 +20.56%
Margin of Safety
+17.05%
Projected Value (5Y)
$45.71 +94.18%
Dividends Paid (5Y)
$4.67
DCF Inputs
Scenario
%
Regression: 18.93% | CAGR (5y): 21.31%
%
Regression: 1.24% | CAGR (5y): 0.12%
%
Regression: -4.7% | CAGR (5y): 17.54%
Capped at 30.00x (Historical 5y: 18.98x)
%