DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.48
Today's Fair Value
$44.14 +1.52%
Margin of Safety
+1.50%
Projected Value (5Y)
$71.08 +63.48%
Dividends Paid (5Y)
$9.51
DCF Inputs
Scenario
%
Regression: 15.35% | CAGR (5y): 5.7%
%
Regression: 2.63% | CAGR (5y): -2.55%
%
Regression: 26.87% | CAGR (5y): 17.66%
Capped at 13.67x (Historical 5y: 1.02x)
%