DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.00
Today's Fair Value
$46.04 +15.1%
Margin of Safety
+13.12%
Projected Value (5Y)
$74.15 +85.38%
Dividends Paid (5Y)
$13.20
DCF Inputs
Scenario
%
Regression: 4.9% | CAGR (5y): -0.29%
%
Regression: -1.54% | CAGR (5y): -1.01%
%
Regression: 13.53% | CAGR (5y): 19.58%
Capped at 30.00x (Historical 5y: 35.64x)
%