DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.09
Today's Fair Value
$47.03 +17.31%
Margin of Safety
+14.76%
Projected Value (5Y)
$75.74 +88.92%
Dividends Paid (5Y)
$5.44
DCF Inputs
Scenario
%
Regression: 5.24% | CAGR (5y): 15.01%
%
Regression: -1.27% | CAGR (5y): -0.99%
%
Regression: 7.12% | CAGR (5y): 6.68%
Capped at 18.00x (Historical 5y: 21.93x)
%