DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.23
Today's Fair Value
$91.54 +127.54%
Margin of Safety
+56.05%
Projected Value (5Y)
$147.43 +266.47%
Dividends Paid (5Y)
$3.41
DCF Inputs
Scenario
%
Regression: 7.6% | CAGR (5y): 4.82%
%
Regression: 0.78% | CAGR (5y): -0.43%
%
Regression: 5.73% | CAGR (5y): 0.69%
Capped at 30.00x (Historical 5y: 49.16x)
%