DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.71
Today's Fair Value
$47.14 +7.85%
Margin of Safety
+7.28%
Projected Value (5Y)
$75.92 +73.69%
Dividends Paid (5Y)
$8.19
DCF Inputs
Scenario
%
Regression: 12.28% | CAGR (5y): 16.19%
%
Regression: 5.8% | CAGR (5y): 1.96%
%
Regression: 7.21% | CAGR (5y): 6.38%
Capped at 18.00x (Historical 5y: 14.56x)
%