DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.41
Today's Fair Value
$46.62 +70.08%
Margin of Safety
+41.21%
Projected Value (5Y)
$75.08 +173.91%
Dividends Paid (5Y)
$2.05
DCF Inputs
Scenario
%
Regression: 9.59% | CAGR (5y): 1.03%
%
Regression: 0.85% | CAGR (5y): 0.04%
%
Regression: 3.89% | CAGR (5y): 4.67%
Capped at 30.00x (Historical 5y: 6.83x)
%