DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.00
Today's Fair Value
$33.23 -18.95%
Margin of Safety
-23.38%
Projected Value (5Y)
$53.52 +30.54%
Dividends Paid (5Y)
$13.19
DCF Inputs
Scenario
%
Regression: 2.27% | CAGR (5y): 0.87%
%
Regression: 3.24% | CAGR (5y): 1.77%
%
Regression: 3.3% | CAGR (5y): 3.05%
Capped at 13.67x (Historical 5y: 1.86x)
%