DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.81
Today's Fair Value
$37.89 +12.07%
Margin of Safety
+10.77%
Projected Value (5Y)
$61.02 +80.48%
Dividends Paid (5Y)
$3.79
DCF Inputs
Scenario
%
Regression: 19.45% | CAGR (5y): 14.88%
%
Regression: 0.18% | CAGR (5y): 0.78%
%
Regression: 8.84% | CAGR (5y): -5.72%
Capped at 13.67x (Historical 5y: 0.75x)
%