DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.12
Today's Fair Value
$69.60 +166.46%
Margin of Safety
+62.47%
Projected Value (5Y)
$112.09 +329.13%
Dividends Paid (5Y)
$9.97
DCF Inputs
Scenario
%
Regression: -2.27% | CAGR (5y): 49.45%
%
Regression: -0.04% | CAGR (5y): -0.18%
%
Regression: 7.04% | CAGR (5y): 2.72%
Capped at 30.00x (Historical 5y: 15.98x)
%