DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.50
Today's Fair Value
$37.32 +18.48%
Margin of Safety
+15.59%
Projected Value (5Y)
$60.10 +90.79%
Dividends Paid (5Y)
$6.82
DCF Inputs
Scenario
%
Regression: 6.22% | CAGR (5y): 6.28%
%
Regression: -2.92% | CAGR (5y): -2.28%
%
Regression: 4.58% | CAGR (5y): 5.92%
Capped at 13.67x (Historical 5y: 0.89x)
%