DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.09
Today's Fair Value
$36.50 +58.08%
Margin of Safety
+36.74%
Projected Value (5Y)
$58.78 +154.57%
Dividends Paid (5Y)
$6.09
DCF Inputs
Scenario
%
Regression: 3.1% | CAGR (5y): 0.33%
%
Regression: -0.9% | CAGR (5y): -1.02%
%
Regression: 6.78% | CAGR (5y): 10.43%
Capped at 30.00x (Historical 5y: n/a)
%