DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.65
Today's Fair Value
$33.86 -7.61%
Margin of Safety
-8.24%
Projected Value (5Y)
$54.53 +48.79%
Dividends Paid (5Y)
$5.47
DCF Inputs
Scenario
%
Regression: 28.89% | CAGR (5y): 21.42%
%
Regression: 20.09% | CAGR (5y): 22.34%
%
Regression: 9.74% | CAGR (5y): 2.77%
Capped at 13.67x (Historical 5y: 0.84x)
%