DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.15
Today's Fair Value
$29.85 +18.69%
Margin of Safety
+15.75%
Projected Value (5Y)
$48.08 +91.17%
Dividends Paid (5Y)
$17.99
DCF Inputs
Scenario
%
Regression: 14.51% | CAGR (5y): 10.36%
%
Regression: 9.65% | CAGR (5y): 6.83%
%
Regression: 153.39% | CAGR (5y): 153.39%
Capped at 13.67x (Historical 5y: 1.87x)
%