DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.34
Today's Fair Value
$36.13 -8.16%
Margin of Safety
-8.88%
Projected Value (5Y)
$58.19 +47.92%
Dividends Paid (5Y)
$2.98
DCF Inputs
Scenario
%
Regression: 7.51% | CAGR (5y): 5.35%
%
Regression: -2.88% | CAGR (5y): -0.91%
%
Regression: 5.22% | CAGR (5y): 9.22%
Capped at 30.00x (Historical 5y: 21.19x)
%