DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.04
Today's Fair Value
$39.56 +12.9%
Margin of Safety
+11.43%
Projected Value (5Y)
$63.71 +81.82%
Dividends Paid (5Y)
$3.42
DCF Inputs
Scenario
%
Regression: -4.94% | CAGR (5y): 19.01%
%
Regression: -0.2% | CAGR (5y): -1.69%
%
Regression: -5.75% | CAGR (5y): -12.54%
Capped at 30.00x (Historical 5y: 5.54x)
%