DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.02
Today's Fair Value
$50.18 +13.99%
Margin of Safety
+12.28%
Projected Value (5Y)
$80.81 +83.58%
Dividends Paid (5Y)
$23.19
DCF Inputs
Scenario
%
Regression: 10.01% | CAGR (5y): -0.61%
%
Regression: -1.3% | CAGR (5y): -0.4%
%
Regression: 8.54% | CAGR (5y): 26.42%
Capped at 30.00x (Historical 5y: 6.88x)
%