DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.43
Today's Fair Value
$37.61 +84.09%
Margin of Safety
+45.68%
Projected Value (5Y)
$60.57 +196.48%
Dividends Paid (5Y)
$3.00
DCF Inputs
Scenario
%
Regression: 6.62% | CAGR (5y): 20.84%
%
Regression: -0.06% | CAGR (5y): -0.42%
%
Regression: 5.05% | CAGR (5y): 6.87%
Capped at 30.00x (Historical 5y: 20.83x)
%