DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.83
Today's Fair Value
$46.16 +45.02%
Margin of Safety
+31.04%
Projected Value (5Y)
$74.34 +133.55%
Dividends Paid (5Y)
$1.43
DCF Inputs
Scenario
%
Regression: 25.78% | CAGR (5y): 0%
%
Regression: 7.15% | CAGR (5y): 3.09%
%
Regression: 6.4% | CAGR (5y): 7.87%
Capped at 30.00x (Historical 5y: 53.5x)
%