DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.25
Today's Fair Value
$82.96 +96.36%
Margin of Safety
+49.07%
Projected Value (5Y)
$133.60 +216.21%
Dividends Paid (5Y)
$10.37
DCF Inputs
Scenario
%
Regression: 38.59% | CAGR (5y): 9.26%
%
Regression: 0.03% | CAGR (5y): 0.01%
%
Regression: 19.18% | CAGR (5y): 18.98%
Capped at 30.00x (Historical 5y: 30.58x)
%