DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.61
Today's Fair Value
$31.44 +6.18%
Margin of Safety
+5.82%
Projected Value (5Y)
$50.64 +71.02%
Dividends Paid (5Y)
$5.63
DCF Inputs
Scenario
%
Regression: 13.34% | CAGR (5y): 11.01%
%
Regression: 4% | CAGR (5y): 3.63%
%
Regression: 13.76% | CAGR (5y): 8.96%
Capped at 13.67x (Historical 5y: 1.34x)
%