DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$53.24
Today's Fair Value
$57.11 +7.27%
Margin of Safety
+6.78%
Projected Value (5Y)
$91.98 +72.76%
Dividends Paid (5Y)
$19.36
DCF Inputs
Scenario
%
Regression: 27.47% | CAGR (5y): 0%
%
Regression: 2.49% | CAGR (5y): 10.64%
%
Regression: 8.2% | CAGR (5y): 7.37%
Capped at 18.00x (Historical 5y: 15.08x)
%