DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.47
Today's Fair Value
$31.31 +6.24%
Margin of Safety
+5.88%
Projected Value (5Y)
$50.42 +71.09%
Dividends Paid (5Y)
$11.09
DCF Inputs
Scenario
%
Regression: 9.95% | CAGR (5y): 10.35%
%
Regression: 5.46% | CAGR (5y): 6.06%
%
Regression: 7.42% | CAGR (5y): 4.51%
Capped at 13.67x (Historical 5y: 1.75x)
%