DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.42
Today's Fair Value
$44.42 +32.91%
Margin of Safety
+24.76%
Projected Value (5Y)
$71.54 +114.06%
Dividends Paid (5Y)
$2.43
DCF Inputs
Scenario
%
Regression: 15.9% | CAGR (5y): 5.24%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 9.29% | CAGR (5y): 6.8%
Capped at 30.00x (Historical 5y: 16.08x)
%