DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.03
Today's Fair Value
$33.39 -14.45%
Margin of Safety
-16.89%
Projected Value (5Y)
$53.78 +37.79%
Dividends Paid (5Y)
$3.97
DCF Inputs
Scenario
%
Regression: 11.47% | CAGR (5y): 4.41%
%
Regression: -0.15% | CAGR (5y): -0.3%
%
Regression: 14.58% | CAGR (5y): 10.63%
Capped at 30.00x (Historical 5y: 37.63x)
%