DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.98
Today's Fair Value
$38.78 +10.86%
Margin of Safety
+9.80%
Projected Value (5Y)
$62.46 +78.56%
Dividends Paid (5Y)
$11.73
DCF Inputs
Scenario
%
Regression: 12.89% | CAGR (5y): 13.12%
%
Regression: 3.54% | CAGR (5y): 14.08%
%
Regression: 4.43% | CAGR (5y): 12.25%
Capped at 30.00x (Historical 5y: 5.54x)
%