DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$52.04
Today's Fair Value
$105.98 +103.65%
Margin of Safety
+50.90%
Projected Value (5Y)
$170.68 +227.98%
Dividends Paid (5Y)
$62.02
DCF Inputs
Scenario
%
Regression: 76.48% | CAGR (5y): 4.09%
%
Regression: 40.61% | CAGR (5y): 7.72%
%
Regression: 36.45% | CAGR (5y): 6.84%
Capped at 13.67x (Historical 5y: 1.16x)
%