DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.55
Today's Fair Value
$58.53 +40.87%
Margin of Safety
+29.01%
Projected Value (5Y)
$94.26 +126.86%
Dividends Paid (5Y)
$5.72
DCF Inputs
Scenario
%
Regression: 15.02% | CAGR (5y): 12.82%
%
Regression: 0.26% | CAGR (5y): 0.16%
%
Regression: 26.82% | CAGR (5y): 8.73%
Capped at 13.67x (Historical 5y: 2.51x)
%