DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.05
Today's Fair Value
$52.91 +5.71%
Margin of Safety
+5.41%
Projected Value (5Y)
$85.22 +70.27%
Dividends Paid (5Y)
$7.40
DCF Inputs
Scenario
%
Regression: 5.94% | CAGR (5y): 0.38%
%
Regression: -3.23% | CAGR (5y): -5.94%
%
Regression: 23.14% | CAGR (5y): 10.76%
Capped at 30.00x (Historical 5y: 9.63x)
%