DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.50
Today's Fair Value
$46.29 +17.19%
Margin of Safety
+14.67%
Projected Value (5Y)
$74.55 +88.73%
Dividends Paid (5Y)
$2.61
DCF Inputs
Scenario
%
Regression: 23% | CAGR (5y): -1.78%
%
Regression: 0.51% | CAGR (5y): 0.49%
%
Regression: 24.72% | CAGR (5y): 15.58%
Capped at 30.00x (Historical 5y: 20.89x)
%