DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.61
Today's Fair Value
$59.75 +83.23%
Margin of Safety
+45.42%
Projected Value (5Y)
$96.22 +195.06%
Dividends Paid (5Y)
$7.01
DCF Inputs
Scenario
%
Regression: 1.39% | CAGR (5y): 3.98%
%
Regression: 0.35% | CAGR (5y): 1.33%
%
Regression: -1% | CAGR (5y): -1.69%
Capped at 30.00x (Historical 5y: 18.58x)
%