DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.99
Today's Fair Value
$71.43 +55.32%
Margin of Safety
+35.62%
Projected Value (5Y)
$115.04 +150.14%
Dividends Paid (5Y)
$4.93
DCF Inputs
Scenario
%
Regression: 200.51% | CAGR (5y): 0%
%
Regression: 9.71% | CAGR (5y): 8.25%
%
Regression: 6.78% | CAGR (5y): 13.98%
Capped at 30.00x (Historical 5y: 12.67x)
%