DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.56
Today's Fair Value
$90.06 +133.56%
Margin of Safety
+57.18%
Projected Value (5Y)
$145.04 +276.14%
Dividends Paid (5Y)
$1.38
DCF Inputs
Scenario
%
Regression: 41.08% | CAGR (5y): 0%
%
Regression: -22.06% | CAGR (5y): -24.5%
%
Regression: 8.02% | CAGR (5y): 7.26%
Capped at 30.00x (Historical 5y: 78.03x)
%