DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.37
Today's Fair Value
$32.95 -4.13%
Margin of Safety
-4.31%
Projected Value (5Y)
$53.07 +54.41%
Dividends Paid (5Y)
$5.39
DCF Inputs
Scenario
%
Regression: 9.56% | CAGR (5y): 9.33%
%
Regression: 0.31% | CAGR (5y): 0.37%
%
Regression: 10.36% | CAGR (5y): 20.93%
Capped at 13.67x (Historical 5y: 1.25x)
%