DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.83
Today's Fair Value
$33.87 +42.13%
Margin of Safety
+29.64%
Projected Value (5Y)
$54.54 +128.87%
Dividends Paid (5Y)
$3.06
DCF Inputs
Scenario
%
Regression: 3.73% | CAGR (5y): 12.46%
%
Regression: 1.6% | CAGR (5y): 2.29%
%
Regression: 2.68% | CAGR (5y): 0.21%
Capped at 30.00x (Historical 5y: 16.93x)
%