DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.12
Today's Fair Value
$37.40 -6.78%
Margin of Safety
-7.27%
Projected Value (5Y)
$60.23 +50.12%
Dividends Paid (5Y)
$5.12
DCF Inputs
Scenario
%
Regression: 46.84% | CAGR (5y): -8.27%
%
Regression: 5.35% | CAGR (5y): 0.12%
%
Regression: 6.97% | CAGR (5y): 40.65%
Capped at 30.00x (Historical 5y: 35.91x)
%