DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.54
Today's Fair Value
$41.19 +15.9%
Margin of Safety
+13.72%
Projected Value (5Y)
$66.34 +86.66%
Dividends Paid (5Y)
$8.91
DCF Inputs
Scenario
%
Regression: 6.18% | CAGR (5y): 2.1%
%
Regression: -5.34% | CAGR (5y): -6.83%
%
Regression: 56.8% | CAGR (5y): 13.99%
Capped at 13.67x (Historical 5y: 1.01x)
%