DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.70
Today's Fair Value
$51.39 +29.45%
Margin of Safety
+22.75%
Projected Value (5Y)
$82.76 +108.46%
Dividends Paid (5Y)
$7.58
DCF Inputs
Scenario
%
Regression: -1.59% | CAGR (5y): 6.01%
%
Regression: -4.31% | CAGR (5y): -5.07%
%
Regression: 13.36% | CAGR (5y): 25.77%
Capped at 30.00x (Historical 5y: 20.42x)
%