DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.30
Today's Fair Value
$47.31 +34.02%
Margin of Safety
+25.39%
Projected Value (5Y)
$76.20 +115.86%
Dividends Paid (5Y)
$18.56
DCF Inputs
Scenario
%
Regression: 9.56% | CAGR (5y): -1.51%
%
Regression: 0.03% | CAGR (5y): 0.01%
%
Regression: 9.31% | CAGR (5y): 1.61%
Capped at 30.00x (Historical 5y: 27.41x)
%