DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.39
Today's Fair Value
$53.31 +12.49%
Margin of Safety
+11.10%
Projected Value (5Y)
$85.86 +81.18%
Dividends Paid (5Y)
$15.50
DCF Inputs
Scenario
%
Regression: 13.8% | CAGR (5y): 4.35%
%
Regression: 2.27% | CAGR (5y): 8.3%
%
Regression: 12.54% | CAGR (5y): 2.04%
Capped at 30.00x (Historical 5y: 18.04x)
%