DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.61
Today's Fair Value
$40.94 +33.75%
Margin of Safety
+25.23%
Projected Value (5Y)
$65.94 +115.42%
Dividends Paid (5Y)
$10.71
DCF Inputs
Scenario
%
Regression: 14.86% | CAGR (5y): -5.54%
%
Regression: 0.46% | CAGR (5y): -3.56%
%
Regression: 15.21% | CAGR (5y): 21.16%
Capped at 30.00x (Historical 5y: 8.84x)
%