DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.01
Today's Fair Value
$52.62 +42.18%
Margin of Safety
+29.67%
Projected Value (5Y)
$84.75 +128.99%
Dividends Paid (5Y)
$5.57
DCF Inputs
Scenario
%
Regression: 6.56% | CAGR (5y): 4.51%
%
Regression: 5.23% | CAGR (5y): -0.81%
%
Regression: 6.07% | CAGR (5y): 7.96%
Capped at 30.00x (Historical 5y: 23.41x)
%