DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.43
Today's Fair Value
$33.21 +12.84%
Margin of Safety
+11.38%
Projected Value (5Y)
$53.48 +81.72%
Dividends Paid (5Y)
$7.14
DCF Inputs
Scenario
%
Regression: -1.89% | CAGR (5y): -5.9%
%
Regression: -4.09% | CAGR (5y): -4.22%
%
Regression: 10.68% | CAGR (5y): 13.02%
Capped at 30.00x (Historical 5y: 11.16x)
%