DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.17
Today's Fair Value
$40.81 +4.19%
Margin of Safety
+4.02%
Projected Value (5Y)
$65.72 +67.78%
Dividends Paid (5Y)
$4.10
DCF Inputs
Scenario
%
Regression: 6.78% | CAGR (5y): 9.09%
%
Regression: -0.49% | CAGR (5y): 0.04%
%
Regression: 6.26% | CAGR (5y): 8%
Capped at 18.00x (Historical 5y: 22.13x)
%