DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.86
Today's Fair Value
$36.42 -10.87%
Margin of Safety
-12.19%
Projected Value (5Y)
$58.66 +43.56%
Dividends Paid (5Y)
$8.02
DCF Inputs
Scenario
%
Regression: 9.57% | CAGR (5y): 9.3%
%
Regression: 8.59% | CAGR (5y): 0.69%
%
Regression: 4.24% | CAGR (5y): 6.96%
Capped at 13.67x (Historical 5y: 2.48x)
%