DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$53.83
Today's Fair Value
$43.81 -18.61%
Margin of Safety
-22.87%
Projected Value (5Y)
$70.56 +31.08%
Dividends Paid (5Y)
$9.05
DCF Inputs
Scenario
%
Regression: 11.52% | CAGR (5y): 6.23%
%
Regression: 4.13% | CAGR (5y): 1.88%
%
Regression: 10.9% | CAGR (5y): 8.22%
Capped at 13.67x (Historical 5y: 1.19x)
%