DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.18
Today's Fair Value
$45.94 -6.59%
Margin of Safety
-7.05%
Projected Value (5Y)
$73.98 +50.43%
Dividends Paid (5Y)
$7.55
DCF Inputs
Scenario
%
Regression: 12.99% | CAGR (5y): 13.29%
%
Regression: 5.08% | CAGR (5y): 6.75%
%
Regression: 9.57% | CAGR (5y): 8.27%
Capped at 13.67x (Historical 5y: 1.54x)
%