DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.64
Today's Fair Value
$52.24 +22.51%
Margin of Safety
+18.38%
Projected Value (5Y)
$84.14 +97.33%
Dividends Paid (5Y)
$5.57
DCF Inputs
Scenario
%
Regression: 6.56% | CAGR (5y): 4.51%
%
Regression: 5.23% | CAGR (5y): -0.81%
%
Regression: 6.05% | CAGR (5y): 7.96%
Capped at 30.00x (Historical 5y: 23.23x)
%