DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.02
Today's Fair Value
$89.65 +57.23%
Margin of Safety
+36.40%
Projected Value (5Y)
$144.38 +153.21%
Dividends Paid (5Y)
$7.23
DCF Inputs
Scenario
%
Regression: 16.39% | CAGR (5y): 6.39%
%
Regression: 1.39% | CAGR (5y): 1.87%
%
Regression: 14.63% | CAGR (5y): 11.8%
Capped at 30.00x (Historical 5y: 11.99x)
%