DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.82
Today's Fair Value
$48.04 +7.18%
Margin of Safety
+6.70%
Projected Value (5Y)
$77.37 +72.62%
Dividends Paid (5Y)
$7.08
DCF Inputs
Scenario
%
Regression: 14.27% | CAGR (5y): 12.87%
%
Regression: 5.65% | CAGR (5y): 6.51%
%
Regression: 6.53% | CAGR (5y): -0.89%
Capped at 13.67x (Historical 5y: 1.54x)
%