DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.92
Today's Fair Value
$127.77 +132.65%
Margin of Safety
+57.02%
Projected Value (5Y)
$205.77 +274.67%
Dividends Paid (5Y)
$14.56
DCF Inputs
Scenario
%
Regression: 31.21% | CAGR (5y): 17.79%
%
Regression: -0.38% | CAGR (5y): -0.47%
%
Regression: 21.2% | CAGR (5y): 22.32%
Capped at 30.00x (Historical 5y: 10.71x)
%