DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.70
Today's Fair Value
$37.52 +2.23%
Margin of Safety
+2.19%
Projected Value (5Y)
$60.42 +64.63%
Dividends Paid (5Y)
$10.29
DCF Inputs
Scenario
%
Regression: 10.31% | CAGR (5y): 9.92%
%
Regression: 3.45% | CAGR (5y): 1.19%
%
Regression: 10.26% | CAGR (5y): 15.48%
Capped at 13.67x (Historical 5y: 1.13x)
%