DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.38
Today's Fair Value
$53.76 -1.14%
Margin of Safety
-1.15%
Projected Value (5Y)
$86.58 +59.21%
Dividends Paid (5Y)
$13.13
DCF Inputs
Scenario
%
Regression: 22.9% | CAGR (5y): 0%
%
Regression: 3.76% | CAGR (5y): 5.49%
%
Regression: 16.73% | CAGR (5y): 14.89%
Capped at 30.00x (Historical 5y: 13.54x)
%