DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.26
Today's Fair Value
$50.81 +7.51%
Margin of Safety
+6.99%
Projected Value (5Y)
$81.83 +73.15%
Dividends Paid (5Y)
$11.92
DCF Inputs
Scenario
%
Regression: 23.81% | CAGR (5y): 2.04%
%
Regression: -1.14% | CAGR (5y): -4.73%
%
Regression: -1.64% | CAGR (5y): 20.63%
Capped at 18.00x (Historical 5y: 5.18x)
%