DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.76
Today's Fair Value
$128.13 +83.67%
Margin of Safety
+45.56%
Projected Value (5Y)
$206.36 +195.81%
Dividends Paid (5Y)
$3.84
DCF Inputs
Scenario
%
Regression: 14.64% | CAGR (5y): 19.45%
%
Regression: 0.33% | CAGR (5y): 0.3%
%
Regression: 42.52% | CAGR (5y): 44.83%
Capped at 18.00x (Historical 5y: 12.77x)
%