DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.29
Today's Fair Value
$71.08 +28.56%
Margin of Safety
+22.21%
Projected Value (5Y)
$114.47 +107.04%
Dividends Paid (5Y)
$4.07
DCF Inputs
Scenario
%
Regression: -0.07% | CAGR (5y): 41.03%
%
Regression: -0.47% | CAGR (5y): -0.77%
%
Regression: -1.6% | CAGR (5y): 9.41%
Capped at 18.00x (Historical 5y: 41.2x)
%