DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.16
Today's Fair Value
$45.33 -1.8%
Margin of Safety
-1.83%
Projected Value (5Y)
$73.00 +58.15%
Dividends Paid (5Y)
$9.58
DCF Inputs
Scenario
%
Regression: 0.81% | CAGR (5y): 12.74%
%
Regression: 1.03% | CAGR (5y): 0.71%
%
Regression: 3.07% | CAGR (5y): 8.72%
Capped at 18.00x (Historical 5y: 9.61x)
%