DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.90
Today's Fair Value
$45.81 +12%
Margin of Safety
+10.72%
Projected Value (5Y)
$73.78 +80.39%
Dividends Paid (5Y)
$2.23
DCF Inputs
Scenario
%
Regression: 17.87% | CAGR (5y): 16.36%
%
Regression: 4% | CAGR (5y): 2.16%
%
Regression: 22.33% | CAGR (5y): 18.47%
Capped at 30.00x (Historical 5y: 47.83x)
%