DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.77
Today's Fair Value
$30.84 +29.74%
Margin of Safety
+22.92%
Projected Value (5Y)
$49.67 +108.96%
Dividends Paid (5Y)
$3.85
DCF Inputs
Scenario
%
Regression: 11.57% | CAGR (5y): 20.16%
%
Regression: 3.72% | CAGR (5y): 6.35%
%
Regression: 11.47% | CAGR (5y): 3.97%
Capped at 18.00x (Historical 5y: 25.69x)
%