DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.69
Today's Fair Value
$68.16 +59.66%
Margin of Safety
+37.37%
Projected Value (5Y)
$109.78 +157.16%
Dividends Paid (5Y)
$43.06
DCF Inputs
Scenario
%
Regression: 33.4% | CAGR (5y): 20.67%
%
Regression: 5.91% | CAGR (5y): 6.14%
%
Regression: 54.27% | CAGR (5y): 70.77%
Capped at 18.00x (Historical 5y: 4.52x)
%