DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.69
Today's Fair Value
$29.12 -18.41%
Margin of Safety
-22.56%
Projected Value (5Y)
$46.89 +31.38%
Dividends Paid (5Y)
$5.84
DCF Inputs
Scenario
%
Regression: 6.75% | CAGR (5y): 15.42%
%
Regression: 3.03% | CAGR (5y): 2.74%
%
Regression: 11.04% | CAGR (5y): 8.92%
Capped at 13.67x (Historical 5y: 1.34x)
%