DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.71
Today's Fair Value
$35.13 -15.78%
Margin of Safety
-18.73%
Projected Value (5Y)
$56.58 +35.65%
Dividends Paid (5Y)
$7.93
DCF Inputs
Scenario
%
Regression: 14.31% | CAGR (5y): 18.5%
%
Regression: 6.81% | CAGR (5y): 8.71%
%
Regression: 15.7% | CAGR (5y): 10.2%
Capped at 13.67x (Historical 5y: 1.08x)
%