DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.92
Today's Fair Value
$40.06 +2.93%
Margin of Safety
+2.85%
Projected Value (5Y)
$64.52 +65.78%
Dividends Paid (5Y)
$7.50
DCF Inputs
Scenario
%
Regression: 7.9% | CAGR (5y): 19.17%
%
Regression: -0.23% | CAGR (5y): -0.77%
%
Regression: 7.09% | CAGR (5y): 11.59%
Capped at 18.00x (Historical 5y: 7.26x)
%