DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.97
Today's Fair Value
$36.10 +12.92%
Margin of Safety
+11.44%
Projected Value (5Y)
$58.14 +81.86%
Dividends Paid (5Y)
$9.89
DCF Inputs
Scenario
%
Regression: 8.31% | CAGR (5y): 9.17%
%
Regression: 0.4% | CAGR (5y): 0.57%
%
Regression: 6.63% | CAGR (5y): 19.23%
Capped at 30.00x (Historical 5y: 9.81x)
%