DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.51
Today's Fair Value
$57.68 +42.38%
Margin of Safety
+29.77%
Projected Value (5Y)
$92.89 +129.3%
Dividends Paid (5Y)
$5.19
DCF Inputs
Scenario
%
Regression: 11.83% | CAGR (5y): 2.24%
%
Regression: -1.12% | CAGR (5y): -0.84%
%
Regression: 9.79% | CAGR (5y): 8.98%
Capped at 30.00x (Historical 5y: 18.26x)
%