DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.19
Today's Fair Value
$30.24 -22.84%
Margin of Safety
-29.60%
Projected Value (5Y)
$48.70 +24.27%
Dividends Paid (5Y)
$6.46
DCF Inputs
Scenario
%
Regression: 21.26% | CAGR (5y): 19.56%
%
Regression: -0.99% | CAGR (5y): -2.64%
%
Regression: 13.44% | CAGR (5y): 7.24%
Capped at 30.00x (Historical 5y: 67.56x)
%