DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.20
Today's Fair Value
$36.29 -5%
Margin of Safety
-5.26%
Projected Value (5Y)
$58.44 +52.98%
Dividends Paid (5Y)
$10.79
DCF Inputs
Scenario
%
Regression: 0.95% | CAGR (5y): 8.75%
%
Regression: 2.65% | CAGR (5y): 3.54%
%
Regression: 4.1% | CAGR (5y): 3.32%
Capped at 18.00x (Historical 5y: 10.33x)
%