DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.13
Today's Fair Value
$56.55 +19.99%
Margin of Safety
+16.66%
Projected Value (5Y)
$91.08 +93.25%
Dividends Paid (5Y)
$7.27
DCF Inputs
Scenario
%
Regression: 5.94% | CAGR (5y): 0.38%
%
Regression: -3.23% | CAGR (5y): -5.94%
%
Regression: 21.59% | CAGR (5y): 10.76%
Capped at 30.00x (Historical 5y: 7.74x)
%