DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.10
Today's Fair Value
$36.43 +0.91%
Margin of Safety
+0.91%
Projected Value (5Y)
$58.67 +62.52%
Dividends Paid (5Y)
$10.79
DCF Inputs
Scenario
%
Regression: 0.95% | CAGR (5y): 8.75%
%
Regression: 2.65% | CAGR (5y): 3.54%
%
Regression: 4.08% | CAGR (5y): 3.32%
Capped at 18.00x (Historical 5y: 10.38x)
%