DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.01
Today's Fair Value
$96.32 +96.53%
Margin of Safety
+49.12%
Projected Value (5Y)
$155.12 +216.51%
Dividends Paid (5Y)
$8.06
DCF Inputs
Scenario
%
Regression: 2.64% | CAGR (5y): 69.61%
%
Regression: -0.01% | CAGR (5y): -0.03%
%
Regression: -0.7% | CAGR (5y): 0.82%
Capped at 30.00x (Historical 5y: 21.12x)
%