DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.22
Today's Fair Value
$91.22 +44.29%
Margin of Safety
+30.70%
Projected Value (5Y)
$146.91 +132.38%
Dividends Paid (5Y)
$9.00
DCF Inputs
Scenario
%
Regression: 12.75% | CAGR (5y): 9.89%
%
Regression: -0.71% | CAGR (5y): -1.08%
%
Regression: 8.33% | CAGR (5y): 10.35%
Capped at 30.00x (Historical 5y: 34.73x)
%