DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.75
Today's Fair Value
$37.23 +25.14%
Margin of Safety
+20.09%
Projected Value (5Y)
$59.96 +101.55%
Dividends Paid (5Y)
$3.03
DCF Inputs
Scenario
%
Regression: 0.64% | CAGR (5y): 11.82%
%
Regression: 0.7% | CAGR (5y): 0.07%
%
Regression: 3% | CAGR (5y): 0.6%
Capped at 30.00x (Historical 5y: 23.9x)
%