DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.63
Today's Fair Value
$35.43 -10.6%
Margin of Safety
-11.85%
Projected Value (5Y)
$57.06 +43.98%
Dividends Paid (5Y)
$13.96
DCF Inputs
Scenario
%
Regression: 6.9% | CAGR (5y): 3.71%
%
Regression: 3.28% | CAGR (5y): 3.29%
%
Regression: 14.34% | CAGR (5y): 9.34%
Capped at 13.67x (Historical 5y: 3.38x)
%