DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.28
Today's Fair Value
$88.56 +63.15%
Margin of Safety
+38.71%
Projected Value (5Y)
$142.62 +162.75%
Dividends Paid (5Y)
$6.81
DCF Inputs
Scenario
%
Regression: 18.7% | CAGR (5y): 27.7%
%
Regression: 1.21% | CAGR (5y): -1.41%
%
Regression: 4.47% | CAGR (5y): 8.83%
Capped at 18.00x (Historical 5y: 8.91x)
%