DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$62.83
Today's Fair Value
$93.08 +48.15%
Margin of Safety
+32.50%
Projected Value (5Y)
$149.91 +138.6%
Dividends Paid (5Y)
$15.06
DCF Inputs
Scenario
%
Regression: 1.94% | CAGR (5y): 5.66%
%
Regression: -3.46% | CAGR (5y): -3.46%
%
Regression: 15.9% | CAGR (5y): 9.64%
Capped at 30.00x (Historical 5y: 18.77x)
%