DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.68
Today's Fair Value
$91.29 +113.89%
Margin of Safety
+53.25%
Projected Value (5Y)
$147.03 +244.49%
Dividends Paid (5Y)
$3.09
DCF Inputs
Scenario
%
Regression: -8.35% | CAGR (5y): -5.64%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 14.49% | CAGR (5y): -11.99%
Capped at 30.00x (Historical 5y: 20.24x)
%