DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.85
Today's Fair Value
$48.00 -7.43%
Margin of Safety
-8.02%
Projected Value (5Y)
$77.30 +49.08%
Dividends Paid (5Y)
$10.18
DCF Inputs
Scenario
%
Regression: 4.32% | CAGR (5y): 7.22%
%
Regression: 2.12% | CAGR (5y): 3.3%
%
Regression: 2.03% | CAGR (5y): 4.41%
Capped at 18.00x (Historical 5y: 9.45x)
%