DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.44
Today's Fair Value
$39.26 -7.49%
Margin of Safety
-8.10%
Projected Value (5Y)
$63.23 +48.99%
Dividends Paid (5Y)
$5.00
DCF Inputs
Scenario
%
Regression: 9% | CAGR (5y): 15.21%
%
Regression: 5.3% | CAGR (5y): 4.31%
%
Regression: -1.05% | CAGR (5y): 7.87%
Capped at 18.00x (Historical 5y: 11.78x)
%