DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.97
Today's Fair Value
$44.04 +19.12%
Margin of Safety
+16.05%
Projected Value (5Y)
$70.92 +91.83%
Dividends Paid (5Y)
$10.04
DCF Inputs
Scenario
%
Regression: -4.7% | CAGR (5y): 0%
%
Regression: -1.06% | CAGR (5y): -1.93%
%
Regression: -8.59% | CAGR (5y): 79.15%
Capped at 30.00x (Historical 5y: 19.45x)
%