DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.54
Today's Fair Value
$27.07 -23.83%
Margin of Safety
-31.29%
Projected Value (5Y)
$43.60 +22.68%
Dividends Paid (5Y)
$4.31
DCF Inputs
Scenario
%
Regression: 2.89% | CAGR (5y): 19.04%
%
Regression: 1.23% | CAGR (5y): 1.93%
%
Regression: -2.19% | CAGR (5y): -3.87%
Capped at 18.00x (Historical 5y: 11.02x)
%