DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.67
Today's Fair Value
$99.66 +151.22%
Margin of Safety
+60.19%
Projected Value (5Y)
$160.51 +304.61%
Dividends Paid (5Y)
$4.53
DCF Inputs
Scenario
%
Regression: 53.74% | CAGR (5y): 30.67%
%
Regression: 10.55% | CAGR (5y): 12.65%
%
Regression: 7.32% | CAGR (5y): 17.01%
Capped at 30.00x (Historical 5y: 25.39x)
%