DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.91
Today's Fair Value
$52.10 +21.42%
Margin of Safety
+17.64%
Projected Value (5Y)
$83.91 +95.55%
Dividends Paid (5Y)
$15.45
DCF Inputs
Scenario
%
Regression: 13.8% | CAGR (5y): 4.35%
%
Regression: 2.27% | CAGR (5y): 8.3%
%
Regression: 12.28% | CAGR (5y): 2.04%
Capped at 30.00x (Historical 5y: 18.21x)
%