DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.54
Today's Fair Value
$51.72 +41.54%
Margin of Safety
+29.35%
Projected Value (5Y)
$83.30 +127.97%
Dividends Paid (5Y)
$8.30
DCF Inputs
Scenario
%
Regression: 10.82% | CAGR (5y): 13.5%
%
Regression: -1.01% | CAGR (5y): -3.33%
%
Regression: 2.36% | CAGR (5y): 8.19%
Capped at 30.00x (Historical 5y: 6.4x)
%