DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.63
Today's Fair Value
$42.94 +5.69%
Margin of Safety
+5.38%
Projected Value (5Y)
$69.15 +70.19%
Dividends Paid (5Y)
$24.77
DCF Inputs
Scenario
%
Regression: 6.93% | CAGR (5y): -1.3%
%
Regression: 0.48% | CAGR (5y): 0.68%
%
Regression: 3.54% | CAGR (5y): 6.18%
Capped at 30.00x (Historical 5y: 9.23x)
%