DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.53
Today's Fair Value
$48.41 +19.44%
Margin of Safety
+16.28%
Projected Value (5Y)
$77.96 +92.35%
Dividends Paid (5Y)
$10.04
DCF Inputs
Scenario
%
Regression: -4.7% | CAGR (5y): 0%
%
Regression: -1.06% | CAGR (5y): -1.93%
%
Regression: -8.53% | CAGR (5y): 79.15%
Capped at 30.00x (Historical 5y: 19.55x)
%