DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.59
Today's Fair Value
$47.52 +78.71%
Margin of Safety
+44.04%
Projected Value (5Y)
$76.53 +187.81%
Dividends Paid (5Y)
$6.95
DCF Inputs
Scenario
%
Regression: 4.71% | CAGR (5y): -0.9%
%
Regression: 0.48% | CAGR (5y): -1.83%
%
Regression: 13.69% | CAGR (5y): 5.97%
Capped at 30.00x (Historical 5y: 11.8x)
%