DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.66
Today's Fair Value
$33.17 -4.3%
Margin of Safety
-4.49%
Projected Value (5Y)
$53.42 +54.13%
Dividends Paid (5Y)
$5.11
DCF Inputs
Scenario
%
Regression: 9.59% | CAGR (5y): 14.05%
%
Regression: -0.12% | CAGR (5y): -0.31%
%
Regression: 14.94% | CAGR (5y): 13.95%
Capped at 18.00x (Historical 5y: 37.38x)
%