DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.66
Today's Fair Value
$39.18 -12.27%
Margin of Safety
-13.99%
Projected Value (5Y)
$63.10 +41.29%
Dividends Paid (5Y)
$4.26
DCF Inputs
Scenario
%
Regression: 16.24% | CAGR (5y): 5.01%
%
Regression: 2.44% | CAGR (5y): -4.18%
%
Regression: 14.64% | CAGR (5y): 15.44%
Capped at 30.00x (Historical 5y: 19.74x)
%