DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.57
Today's Fair Value
$33.16 -20.23%
Margin of Safety
-25.36%
Projected Value (5Y)
$53.40 +28.46%
Dividends Paid (5Y)
$13.07
DCF Inputs
Scenario
%
Regression: 2.27% | CAGR (5y): 0.87%
%
Regression: 3.24% | CAGR (5y): 1.77%
%
Regression: 3.29% | CAGR (5y): 2.98%
Capped at 13.67x (Historical 5y: 1.86x)
%