DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.36
Today's Fair Value
$38.99 +24.33%
Margin of Safety
+19.57%
Projected Value (5Y)
$62.80 +100.26%
Dividends Paid (5Y)
$9.92
DCF Inputs
Scenario
%
Regression: 8.02% | CAGR (5y): 9.22%
%
Regression: 0.4% | CAGR (5y): 0.57%
%
Regression: 6.88% | CAGR (5y): 19.23%
Capped at 18.00x (Historical 5y: 8.18x)
%