DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.70
Today's Fair Value
$41.38 +39.33%
Margin of Safety
+28.23%
Projected Value (5Y)
$66.65 +124.41%
Dividends Paid (5Y)
$4.19
DCF Inputs
Scenario
%
Regression: -7.13% | CAGR (5y): 11.66%
%
Regression: -1.94% | CAGR (5y): -0.05%
%
Regression: 3.64% | CAGR (5y): 1.04%
Capped at 30.00x (Historical 5y: 47.53x)
%