DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.63
Today's Fair Value
$68.09 +31.88%
Margin of Safety
+24.17%
Projected Value (5Y)
$109.66 +112.4%
Dividends Paid (5Y)
$3.72
DCF Inputs
Scenario
%
Regression: 8.22% | CAGR (5y): 10.81%
%
Regression: 0.6% | CAGR (5y): 0.22%
%
Regression: 4.8% | CAGR (5y): 2.58%
Capped at 30.00x (Historical 5y: 12.17x)
%