DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.35
Today's Fair Value
$35.90 -19.05%
Margin of Safety
-23.54%
Projected Value (5Y)
$57.81 +30.35%
Dividends Paid (5Y)
$8.30
DCF Inputs
Scenario
%
Regression: 41.84% | CAGR (5y): 16.75%
%
Regression: 40.27% | CAGR (5y): 5.51%
%
Regression: 33.93% | CAGR (5y): 44.65%
Capped at 13.67x (Historical 5y: 1.66x)
%