DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.80
Today's Fair Value
$44.94 +10.15%
Margin of Safety
+9.21%
Projected Value (5Y)
$72.38 +77.4%
Dividends Paid (5Y)
$5.42
DCF Inputs
Scenario
%
Regression: 22.18% | CAGR (5y): 3.02%
%
Regression: 0.33% | CAGR (5y): 0.37%
%
Regression: 14.8% | CAGR (5y): -15.93%
Capped at 18.00x (Historical 5y: 12.43x)
%