DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.62
Today's Fair Value
$40.47 +2.15%
Margin of Safety
+2.10%
Projected Value (5Y)
$65.17 +64.49%
Dividends Paid (5Y)
$4.11
DCF Inputs
Scenario
%
Regression: 10.34% | CAGR (5y): 4.66%
%
Regression: -1.75% | CAGR (5y): -2.03%
%
Regression: -1.87% | CAGR (5y): 11.69%
Capped at 30.00x (Historical 5y: 13.95x)
%