DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.18
Today's Fair Value
$31.82 +2.05%
Margin of Safety
+2.01%
Projected Value (5Y)
$51.25 +64.37%
Dividends Paid (5Y)
$2.88
DCF Inputs
Scenario
%
Regression: 11.87% | CAGR (5y): 15.22%
%
Regression: 2.39% | CAGR (5y): 0.9%
%
Regression: 2.57% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.41x)
%