DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.87
Today's Fair Value
$40.49 +4.17%
Margin of Safety
+4.00%
Projected Value (5Y)
$65.21 +67.76%
Dividends Paid (5Y)
$8.82
DCF Inputs
Scenario
%
Regression: 7.9% | CAGR (5y): 19.17%
%
Regression: -0.23% | CAGR (5y): -0.77%
%
Regression: 6.13% | CAGR (5y): 19.19%
Capped at 18.00x (Historical 5y: 7.18x)
%