DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.43
Today's Fair Value
$90.24 +65.79%
Margin of Safety
+39.68%
Projected Value (5Y)
$145.33 +167%
Dividends Paid (5Y)
$26.51
DCF Inputs
Scenario
%
Regression: 23.87% | CAGR (5y): 12.31%
%
Regression: -3.22% | CAGR (5y): -3.08%
%
Regression: 12.98% | CAGR (5y): 27.35%
Capped at 18.00x (Historical 5y: 5.63x)
%