DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.37
Today's Fair Value
$44.72 +3.11%
Margin of Safety
+3.02%
Projected Value (5Y)
$72.02 +66.06%
Dividends Paid (5Y)
$5.44
DCF Inputs
Scenario
%
Regression: 22.18% | CAGR (5y): 3.02%
%
Regression: 0.33% | CAGR (5y): 0.37%
%
Regression: 15% | CAGR (5y): -15.93%
Capped at 18.00x (Historical 5y: 12.36x)
%