DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.27
Today's Fair Value
$51.96 +29.03%
Margin of Safety
+22.50%
Projected Value (5Y)
$83.68 +107.8%
Dividends Paid (5Y)
$3.76
DCF Inputs
Scenario
%
Regression: -1.03% | CAGR (5y): 1.4%
%
Regression: -1.66% | CAGR (5y): -1.44%
%
Regression: 17.85% | CAGR (5y): 21.54%
Capped at 30.00x (Historical 5y: 17.49x)
%