DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.93
Today's Fair Value
$106.04 +212.53%
Margin of Safety
+68.00%
Projected Value (5Y)
$170.78 +403.33%
Dividends Paid (5Y)
$1.21
DCF Inputs
Scenario
%
Regression: 23% | CAGR (5y): 0%
%
Regression: 1.21% | CAGR (5y): 2.84%
%
Regression: 6.86% | CAGR (5y): 23.16%
Capped at 30.00x (Historical 5y: 33.13x)
%