DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.96
Today's Fair Value
$105.66 +65.2%
Margin of Safety
+39.47%
Projected Value (5Y)
$170.17 +166.06%
Dividends Paid (5Y)
$4.60
DCF Inputs
Scenario
%
Regression: 5.38% | CAGR (5y): 60.94%
%
Regression: -0.24% | CAGR (5y): -1.72%
%
Regression: 4.31% | CAGR (5y): 9.3%
Capped at 30.00x (Historical 5y: 12.48x)
%