DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.55
Today's Fair Value
$36.49 -5.34%
Margin of Safety
-5.65%
Projected Value (5Y)
$58.76 +52.43%
Dividends Paid (5Y)
$11.42
DCF Inputs
Scenario
%
Regression: 3.03% | CAGR (5y): 5.89%
%
Regression: -0.17% | CAGR (5y): -0.31%
%
Regression: 4.77% | CAGR (5y): 22.99%
Capped at 30.00x (Historical 5y: 7.25x)
%