DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.51
Today's Fair Value
$31.90 -10.17%
Margin of Safety
-11.32%
Projected Value (5Y)
$51.37 +44.66%
Dividends Paid (5Y)
$10.40
DCF Inputs
Scenario
%
Regression: 6.24% | CAGR (5y): 18.48%
%
Regression: -1.51% | CAGR (5y): -1.62%
%
Regression: 11.63% | CAGR (5y): 8.32%
Capped at 30.00x (Historical 5y: 35.64x)
%