DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.41
Today's Fair Value
$43.73 -3.7%
Margin of Safety
-3.84%
Projected Value (5Y)
$70.42 +55.08%
Dividends Paid (5Y)
$9.30
DCF Inputs
Scenario
%
Regression: 5.1% | CAGR (5y): 8.88%
%
Regression: 0.1% | CAGR (5y): 0.24%
%
Regression: 6.23% | CAGR (5y): 1.09%
Capped at 18.00x (Historical 5y: 11.69x)
%