DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.31
Today's Fair Value
$64.20 +25.12%
Margin of Safety
+20.08%
Projected Value (5Y)
$103.40 +101.52%
Dividends Paid (5Y)
$10.37
DCF Inputs
Scenario
%
Regression: 4.6% | CAGR (5y): 0.28%
%
Regression: -6.27% | CAGR (5y): -7.54%
%
Regression: 5.38% | CAGR (5y): 10.17%
Capped at 30.00x (Historical 5y: 10.02x)
%