DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.26
Today's Fair Value
$38.07 +2.17%
Margin of Safety
+2.13%
Projected Value (5Y)
$61.32 +64.57%
Dividends Paid (5Y)
$2.70
DCF Inputs
Scenario
%
Regression: 4.06% | CAGR (5y): 11.17%
%
Regression: -0.62% | CAGR (5y): -0.53%
%
Regression: 16.97% | CAGR (5y): 18.32%
Capped at 30.00x (Historical 5y: 31.49x)
%