DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.88
Today's Fair Value
$38.83 -9.44%
Margin of Safety
-10.43%
Projected Value (5Y)
$62.53 +45.83%
Dividends Paid (5Y)
$11.84
DCF Inputs
Scenario
%
Regression: 4.36% | CAGR (5y): 11.96%
%
Regression: 1.63% | CAGR (5y): 3.47%
%
Regression: 1.53% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.58x)
%