DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.81
Today's Fair Value
$53.61 +7.63%
Margin of Safety
+7.09%
Projected Value (5Y)
$86.34 +73.34%
Dividends Paid (5Y)
$3.25
DCF Inputs
Scenario
%
Regression: 8.15% | CAGR (5y): 8.16%
%
Regression: 0.44% | CAGR (5y): -0.84%
%
Regression: 4.72% | CAGR (5y): 1.71%
Capped at 30.00x (Historical 5y: 11.64x)
%