DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.30
Today's Fair Value
$63.53 +14.88%
Margin of Safety
+12.95%
Projected Value (5Y)
$102.32 +85.03%
Dividends Paid (5Y)
$4.92
DCF Inputs
Scenario
%
Regression: 27.74% | CAGR (5y): 39.53%
%
Regression: 11.73% | CAGR (5y): 8.04%
%
Regression: 0.37% | CAGR (5y): 5.02%
Capped at 18.00x (Historical 5y: 15.91x)
%