DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.55
Today's Fair Value
$54.67 +41.82%
Margin of Safety
+29.49%
Projected Value (5Y)
$88.05 +128.4%
Dividends Paid (5Y)
$9.63
DCF Inputs
Scenario
%
Regression: 15.74% | CAGR (5y): -2.81%
%
Regression: 7.76% | CAGR (5y): -3.71%
%
Regression: 6.75% | CAGR (5y): 2.5%
Capped at 30.00x (Historical 5y: 16.55x)
%