DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.41
Today's Fair Value
$48.26 +16.54%
Margin of Safety
+14.19%
Projected Value (5Y)
$77.73 +87.71%
Dividends Paid (5Y)
$3.50
DCF Inputs
Scenario
%
Regression: 18.5% | CAGR (5y): 3.08%
%
Regression: 5.64% | CAGR (5y): 0.5%
%
Regression: -13.45% | CAGR (5y): 3.95%
Capped at 30.00x (Historical 5y: 15.03x)
%