DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.16
Today's Fair Value
$51.32 +50.23%
Margin of Safety
+33.44%
Projected Value (5Y)
$82.65 +141.95%
Dividends Paid (5Y)
$4.33
DCF Inputs
Scenario
%
Regression: 9.13% | CAGR (5y): 8.91%
%
Regression: -0.95% | CAGR (5y): -2.01%
%
Regression: -6.99% | CAGR (5y): 10.4%
Capped at 30.00x (Historical 5y: 66.28x)
%