DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.13
Today's Fair Value
$58.96 +43.35%
Margin of Safety
+30.24%
Projected Value (5Y)
$94.95 +130.85%
Dividends Paid (5Y)
$9.09
DCF Inputs
Scenario
%
Regression: 15.15% | CAGR (5y): 6.97%
%
Regression: 0% | CAGR (5y): -0.01%
%
Regression: 3.31% | CAGR (5y): 10.94%
Capped at 30.00x (Historical 5y: 24.47x)
%