DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.97
Today's Fair Value
$63.73 +112.65%
Margin of Safety
+52.97%
Projected Value (5Y)
$102.63 +242.44%
Dividends Paid (5Y)
$5.42
DCF Inputs
Scenario
%
Regression: 48.06% | CAGR (5y): 4.94%
%
Regression: -0.33% | CAGR (5y): -1.48%
%
Regression: 71.86% | CAGR (5y): 77.96%
Capped at 30.00x (Historical 5y: 9.14x)
%