DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.20
Today's Fair Value
$35.92 -10.65%
Margin of Safety
-11.92%
Projected Value (5Y)
$57.85 +43.91%
Dividends Paid (5Y)
$8.03
DCF Inputs
Scenario
%
Regression: 9.57% | CAGR (5y): 9.3%
%
Regression: 8.59% | CAGR (5y): 0.69%
%
Regression: 4.27% | CAGR (5y): 6.96%
Capped at 13.67x (Historical 5y: 2.44x)
%