DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.07
Today's Fair Value
$25.39 +1.28%
Margin of Safety
+1.26%
Projected Value (5Y)
$40.89 +63.1%
Dividends Paid (5Y)
$16.00
DCF Inputs
Scenario
%
Regression: 10.17% | CAGR (5y): 7.55%
%
Regression: 9.79% | CAGR (5y): 6.32%
%
Regression: 14.37% | CAGR (5y): 6.01%
Capped at 13.67x (Historical 5y: 1.56x)
%