DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.76
Today's Fair Value
$76.00 +59.13%
Margin of Safety
+37.16%
Projected Value (5Y)
$122.40 +156.28%
Dividends Paid (5Y)
$6.70
DCF Inputs
Scenario
%
Regression: 3.01% | CAGR (5y): 7.89%
%
Regression: 1.69% | CAGR (5y): -0.06%
%
Regression: 3.67% | CAGR (5y): 4.67%
Capped at 30.00x (Historical 5y: 31.34x)
%