DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.46
Today's Fair Value
$54.18 +21.86%
Margin of Safety
+17.94%
Projected Value (5Y)
$87.26 +96.27%
Dividends Paid (5Y)
$2.67
DCF Inputs
Scenario
%
Regression: 8.27% | CAGR (5y): 10.17%
%
Regression: 0.09% | CAGR (5y): 0.03%
%
Regression: 3.7% | CAGR (5y): 8.57%
Capped at 30.00x (Historical 5y: 3.17x)
%