DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.85
Today's Fair Value
$46.68 +67.61%
Margin of Safety
+40.34%
Projected Value (5Y)
$75.18 +169.95%
Dividends Paid (5Y)
$3.69
DCF Inputs
Scenario
%
Regression: 8.58% | CAGR (5y): 23.13%
%
Regression: 0.04% | CAGR (5y): 0%
%
Regression: 11.68% | CAGR (5y): 16.7%
Capped at 30.00x (Historical 5y: 8.69x)
%