DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.63
Today's Fair Value
$33.80 -14.71%
Margin of Safety
-17.25%
Projected Value (5Y)
$54.43 +37.35%
Dividends Paid (5Y)
$5.49
DCF Inputs
Scenario
%
Regression: 5.79% | CAGR (5y): 7.71%
%
Regression: 0.92% | CAGR (5y): 0.03%
%
Regression: 4.99% | CAGR (5y): 3.51%
Capped at 18.00x (Historical 5y: 13x)
%