DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.30
Today's Fair Value
$42.94 -0.83%
Margin of Safety
-0.84%
Projected Value (5Y)
$69.15 +59.7%
Dividends Paid (5Y)
$2.92
DCF Inputs
Scenario
%
Regression: 22.61% | CAGR (5y): 12.66%
%
Regression: 0.04% | CAGR (5y): 0.04%
%
Regression: 10.12% | CAGR (5y): 22.72%
Capped at 30.00x (Historical 5y: 28.87x)
%