DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.09
Today's Fair Value
$128.98 +95.16%
Margin of Safety
+48.76%
Projected Value (5Y)
$207.73 +214.31%
Dividends Paid (5Y)
$9.82
DCF Inputs
Scenario
%
Regression: 12.43% | CAGR (5y): 21.88%
%
Regression: -1.62% | CAGR (5y): -3.74%
%
Regression: 20.5% | CAGR (5y): 19.9%
Capped at 18.00x (Historical 5y: 16.36x)
%