DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.93
Today's Fair Value
$64.42 +29.02%
Margin of Safety
+22.49%
Projected Value (5Y)
$103.75 +107.79%
Dividends Paid (5Y)
$22.32
DCF Inputs
Scenario
%
Regression: 10.77% | CAGR (5y): 6.03%
%
Regression: -0.63% | CAGR (5y): -0.92%
%
Regression: 2.86% | CAGR (5y): 31.6%
Capped at 30.00x (Historical 5y: 12.52x)
%