DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.89
Today's Fair Value
$34.18 -4.76%
Margin of Safety
-5.00%
Projected Value (5Y)
$55.04 +53.36%
Dividends Paid (5Y)
$7.19
DCF Inputs
Scenario
%
Regression: 6.64% | CAGR (5y): 5.94%
%
Regression: -0.86% | CAGR (5y): -1.22%
%
Regression: 16.87% | CAGR (5y): 5.79%
Capped at 13.67x (Historical 5y: 1.33x)
%