DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.20
Today's Fair Value
$44.16 +25.45%
Margin of Safety
+20.29%
Projected Value (5Y)
$71.12 +102.05%
Dividends Paid (5Y)
$2.52
DCF Inputs
Scenario
%
Regression: 13.69% | CAGR (5y): 13.17%
%
Regression: 0.01% | CAGR (5y): 0%
%
Regression: 6.32% | CAGR (5y): 10.85%
Capped at 13.67x (Historical 5y: 2.24x)
%