DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.08
Today's Fair Value
$40.82 +19.78%
Margin of Safety
+16.51%
Projected Value (5Y)
$65.74 +92.9%
Dividends Paid (5Y)
$4.12
DCF Inputs
Scenario
%
Regression: 10.34% | CAGR (5y): 4.66%
%
Regression: -1.75% | CAGR (5y): -2.03%
%
Regression: -1.8% | CAGR (5y): 11.69%
Capped at 30.00x (Historical 5y: 14.08x)
%