DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.04
Today's Fair Value
$28.47 -27.07%
Margin of Safety
-37.13%
Projected Value (5Y)
$45.85 +17.44%
Dividends Paid (5Y)
$9.87
DCF Inputs
Scenario
%
Regression: 11.71% | CAGR (5y): 16.12%
%
Regression: 8.24% | CAGR (5y): 12.24%
%
Regression: 11.14% | CAGR (5y): 3.17%
Capped at 13.67x (Historical 5y: 0.96x)
%