DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.78
Today's Fair Value
$53.10 +15.99%
Margin of Safety
+13.79%
Projected Value (5Y)
$85.52 +86.81%
Dividends Paid (5Y)
$8.07
DCF Inputs
Scenario
%
Regression: 5.93% | CAGR (5y): 3.86%
%
Regression: 0.29% | CAGR (5y): -2.24%
%
Regression: 14.09% | CAGR (5y): 18.25%
Capped at 30.00x (Historical 5y: 22.77x)
%