DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.68
Today's Fair Value
$77.62 +30.06%
Margin of Safety
+23.11%
Projected Value (5Y)
$125.00 +109.45%
Dividends Paid (5Y)
$4.84
DCF Inputs
Scenario
%
Regression: 13.15% | CAGR (5y): 2.06%
%
Regression: -1.98% | CAGR (5y): -3.36%
%
Regression: 22.96% | CAGR (5y): 16.06%
Capped at 30.00x (Historical 5y: 18.88x)
%