DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.29
Today's Fair Value
$40.22 -14.95%
Margin of Safety
-17.58%
Projected Value (5Y)
$64.77 +36.96%
Dividends Paid (5Y)
$1.97
DCF Inputs
Scenario
%
Regression: 10.58% | CAGR (5y): 16.38%
%
Regression: 0.02% | CAGR (5y): 0%
%
Regression: 8.3% | CAGR (5y): 6.51%
Capped at 18.00x (Historical 5y: 32.54x)
%