DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.96
Today's Fair Value
$38.21 +0.66%
Margin of Safety
+0.65%
Projected Value (5Y)
$61.54 +62.12%
Dividends Paid (5Y)
$0.98
DCF Inputs
Scenario
%
Regression: 34.95% | CAGR (5y): 30.22%
%
Regression: 2.23% | CAGR (5y): 0.36%
%
Regression: 11.34% | CAGR (5y): 5.92%
Capped at 30.00x (Historical 5y: 6.88x)
%