DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.73
Today's Fair Value
$44.92 +0.42%
Margin of Safety
+0.42%
Projected Value (5Y)
$72.35 +61.75%
Dividends Paid (5Y)
$14.85
DCF Inputs
Scenario
%
Regression: 8.34% | CAGR (5y): -1.71%
%
Regression: 0.38% | CAGR (5y): 0.43%
%
Regression: 2.3% | CAGR (5y): 2.18%
Capped at 30.00x (Historical 5y: 9.84x)
%