DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.82
Today's Fair Value
$49.34 -0.96%
Margin of Safety
-0.97%
Projected Value (5Y)
$79.46 +59.49%
Dividends Paid (5Y)
$2.92
DCF Inputs
Scenario
%
Regression: 18.24% | CAGR (5y): 6.53%
%
Regression: 0.04% | CAGR (5y): 0.02%
%
Regression: 10.01% | CAGR (5y): 22.72%
Capped at 30.00x (Historical 5y: 2.9x)
%