DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.88
Today's Fair Value
$48.16 +38.07%
Margin of Safety
+27.57%
Projected Value (5Y)
$77.57 +122.39%
Dividends Paid (5Y)
$9.32
DCF Inputs
Scenario
%
Regression: 18.62% | CAGR (5y): 16.52%
%
Regression: 1% | CAGR (5y): 0.16%
%
Regression: 27.38% | CAGR (5y): 21.37%
Capped at 13.67x (Historical 5y: 1.63x)
%