DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.21
Today's Fair Value
$39.32 -16.71%
Margin of Safety
-20.07%
Projected Value (5Y)
$63.32 +34.12%
Dividends Paid (5Y)
$5.06
DCF Inputs
Scenario
%
Regression: 3.86% | CAGR (5y): 6.42%
%
Regression: -1.47% | CAGR (5y): -3.39%
%
Regression: 4.53% | CAGR (5y): 7.9%
Capped at 18.00x (Historical 5y: 13.55x)
%