DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.31
Today's Fair Value
$109.83 +114.05%
Margin of Safety
+53.28%
Projected Value (5Y)
$176.89 +244.75%
Dividends Paid (5Y)
$7.16
DCF Inputs
Scenario
%
Regression: 38.43% | CAGR (5y): 27.28%
%
Regression: -0.02% | CAGR (5y): -0.09%
%
Regression: 62.05% | CAGR (5y): 67.64%
Capped at 30.00x (Historical 5y: 16.43x)
%