DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.02
Today's Fair Value
$48.28 -1.51%
Margin of Safety
-1.53%
Projected Value (5Y)
$77.75 +58.61%
Dividends Paid (5Y)
$4.58
DCF Inputs
Scenario
%
Regression: 17.79% | CAGR (5y): 0%
%
Regression: 14.99% | CAGR (5y): 19.09%
%
Regression: 14.62% | CAGR (5y): 13.34%
Capped at 18.00x (Historical 5y: 10.13x)
%