DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.65
Today's Fair Value
$67.19 +53.93%
Margin of Safety
+35.03%
Projected Value (5Y)
$108.21 +147.9%
Dividends Paid (5Y)
$18.95
DCF Inputs
Scenario
%
Regression: 16.05% | CAGR (5y): 0%
%
Regression: 2.07% | CAGR (5y): 2.1%
%
Regression: 32.27% | CAGR (5y): 79.29%
Capped at 30.00x (Historical 5y: 13.52x)
%