DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.48
Today's Fair Value
$42.35 -4.79%
Margin of Safety
-5.03%
Projected Value (5Y)
$68.20 +53.33%
Dividends Paid (5Y)
$9.33
DCF Inputs
Scenario
%
Regression: 1.49% | CAGR (5y): 13.04%
%
Regression: 2.2% | CAGR (5y): 4.72%
%
Regression: 4.35% | CAGR (5y): 3.72%
Capped at 18.00x (Historical 5y: 13.67x)
%