DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.25
Today's Fair Value
$36.67 +1.16%
Margin of Safety
+1.15%
Projected Value (5Y)
$59.06 +62.92%
Dividends Paid (5Y)
$10.29
DCF Inputs
Scenario
%
Regression: 10.36% | CAGR (5y): 9.39%
%
Regression: 3.45% | CAGR (5y): 1.19%
%
Regression: 10.19% | CAGR (5y): 15.02%
Capped at 13.67x (Historical 5y: 1.12x)
%