DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.69
Today's Fair Value
$47.74 +17.33%
Margin of Safety
+14.77%
Projected Value (5Y)
$76.89 +88.97%
Dividends Paid (5Y)
$8.19
DCF Inputs
Scenario
%
Regression: 12.28% | CAGR (5y): 16.19%
%
Regression: 5.8% | CAGR (5y): 1.96%
%
Regression: 7.17% | CAGR (5y): 6.38%
Capped at 18.00x (Historical 5y: 14.77x)
%