DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.54
Today's Fair Value
$65.13 +78.24%
Margin of Safety
+43.90%
Projected Value (5Y)
$104.90 +187.08%
Dividends Paid (5Y)
$13.98
DCF Inputs
Scenario
%
Regression: 24.71% | CAGR (5y): 16.4%
%
Regression: -1.48% | CAGR (5y): -4.52%
%
Regression: 0% | CAGR (5y): 70.56%
Capped at 13.67x (Historical 5y: 1.46x)
%