DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.53
Today's Fair Value
$28.82 -23.21%
Margin of Safety
-30.22%
Projected Value (5Y)
$46.42 +23.69%
Dividends Paid (5Y)
$5.85
DCF Inputs
Scenario
%
Regression: 7.33% | CAGR (5y): 14.75%
%
Regression: 3.03% | CAGR (5y): 2.74%
%
Regression: 11.26% | CAGR (5y): 8.92%
Capped at 13.67x (Historical 5y: 1.35x)
%