DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.74
Today's Fair Value
$58.17 +39.36%
Margin of Safety
+28.24%
Projected Value (5Y)
$93.69 +124.46%
Dividends Paid (5Y)
$17.74
DCF Inputs
Scenario
%
Regression: -0.09% | CAGR (5y): -12.24%
%
Regression: -0.69% | CAGR (5y): 0.32%
%
Regression: 4.64% | CAGR (5y): 1.26%
Capped at 30.00x (Historical 5y: 16.19x)
%