DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.37
Today's Fair Value
$52.75 +73.69%
Margin of Safety
+42.43%
Projected Value (5Y)
$84.96 +179.75%
Dividends Paid (5Y)
$26.48
DCF Inputs
Scenario
%
Regression: 43.27% | CAGR (5y): 1.43%
%
Regression: 57.85% | CAGR (5y): 48.51%
%
Regression: 3.63% | CAGR (5y): 3.54%
Capped at 13.67x (Historical 5y: 0.83x)
%