DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.14
Today's Fair Value
$51.23 +45.79%
Margin of Safety
+31.41%
Projected Value (5Y)
$82.51 +134.8%
Dividends Paid (5Y)
$16.95
DCF Inputs
Scenario
%
Regression: 1.1% | CAGR (5y): 0%
%
Regression: -1.44% | CAGR (5y): 0.01%
%
Regression: 2.96% | CAGR (5y): 52.24%
Capped at 18.00x (Historical 5y: 18.07x)
%