DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.67
Today's Fair Value
$66.82 +40.17%
Margin of Safety
+28.66%
Projected Value (5Y)
$107.62 +125.76%
Dividends Paid (5Y)
$18.95
DCF Inputs
Scenario
%
Regression: 16.05% | CAGR (5y): 0%
%
Regression: 2.07% | CAGR (5y): 2.1%
%
Regression: 32.57% | CAGR (5y): 79.29%
Capped at 30.00x (Historical 5y: 13.43x)
%