DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.36
Today's Fair Value
$57.45 +32.5%
Margin of Safety
+24.53%
Projected Value (5Y)
$92.52 +113.38%
Dividends Paid (5Y)
$17.69
DCF Inputs
Scenario
%
Regression: -0.09% | CAGR (5y): -12.24%
%
Regression: -0.69% | CAGR (5y): 0.32%
%
Regression: 4.66% | CAGR (5y): 1.26%
Capped at 30.00x (Historical 5y: 15.95x)
%