DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.92
Today's Fair Value
$57.76 +37.79%
Margin of Safety
+27.42%
Projected Value (5Y)
$93.02 +121.9%
Dividends Paid (5Y)
$5.59
DCF Inputs
Scenario
%
Regression: 15.08% | CAGR (5y): 12.99%
%
Regression: 0.26% | CAGR (5y): 0.16%
%
Regression: 27.24% | CAGR (5y): 8.71%
Capped at 13.67x (Historical 5y: 1.27x)
%