DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.03
Today's Fair Value
$34.51 +7.74%
Margin of Safety
+7.19%
Projected Value (5Y)
$55.58 +73.52%
Dividends Paid (5Y)
$2.75
DCF Inputs
Scenario
%
Regression: 10.48% | CAGR (5y): 16.65%
%
Regression: -0.15% | CAGR (5y): -0.04%
%
Regression: 3.46% | CAGR (5y): 5.97%
Capped at 30.00x (Historical 5y: 16.96x)
%