DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$53.60
Today's Fair Value
$43.77 -18.34%
Margin of Safety
-22.46%
Projected Value (5Y)
$70.49 +31.51%
Dividends Paid (5Y)
$6.20
DCF Inputs
Scenario
%
Regression: 21.14% | CAGR (5y): 7.25%
%
Regression: 9.8% | CAGR (5y): 6.85%
%
Regression: 21.72% | CAGR (5y): 14.32%
Capped at 13.67x (Historical 5y: 1.41x)
%