DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.62
Today's Fair Value
$40.80 +33.25%
Margin of Safety
+24.95%
Projected Value (5Y)
$65.71 +114.6%
Dividends Paid (5Y)
$5.76
DCF Inputs
Scenario
%
Regression: 7.33% | CAGR (5y): 0%
%
Regression: 0.41% | CAGR (5y): 0.35%
%
Regression: 26.41% | CAGR (5y): 8.59%
Capped at 30.00x (Historical 5y: 33.02x)
%