DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.68
Today's Fair Value
$64.85 +45.14%
Margin of Safety
+31.10%
Projected Value (5Y)
$104.44 +133.75%
Dividends Paid (5Y)
$11.42
DCF Inputs
Scenario
%
Regression: 3.2% | CAGR (5y): 11.62%
%
Regression: -0.22% | CAGR (5y): -0.47%
%
Regression: 4.77% | CAGR (5y): 22.99%
Capped at 30.00x (Historical 5y: 3.83x)
%