DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.91
Today's Fair Value
$67.27 +43.4%
Margin of Safety
+30.27%
Projected Value (5Y)
$108.34 +130.95%
Dividends Paid (5Y)
$6.94
DCF Inputs
Scenario
%
Regression: 2.77% | CAGR (5y): 11.62%
%
Regression: -0.2% | CAGR (5y): -0.65%
%
Regression: 4.07% | CAGR (5y): 13.82%
Capped at 30.00x (Historical 5y: 8.41x)
%