DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.47
Today's Fair Value
$93.05 +39.99%
Margin of Safety
+28.57%
Projected Value (5Y)
$149.85 +125.44%
Dividends Paid (5Y)
$4.89
DCF Inputs
Scenario
%
Regression: -2.89% | CAGR (5y): 19.81%
%
Regression: -0.79% | CAGR (5y): -3.74%
%
Regression: 12.43% | CAGR (5y): 4.24%
Capped at 30.00x (Historical 5y: 33.5x)
%