DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.00
Today's Fair Value
$39.81 +24.41%
Margin of Safety
+19.62%
Projected Value (5Y)
$64.11 +100.34%
Dividends Paid (5Y)
$1.56
DCF Inputs
Scenario
%
Regression: 17.88% | CAGR (5y): 4.92%
%
Regression: 0.36% | CAGR (5y): -0.16%
%
Regression: 11.91% | CAGR (5y): 6.77%
Capped at 30.00x (Historical 5y: 74.59x)
%