DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$61.37
Today's Fair Value
$60.95 -0.68%
Margin of Safety
-0.69%
Projected Value (5Y)
$98.16 +59.95%
Dividends Paid (5Y)
$36.16
DCF Inputs
Scenario
%
Regression: 57.93% | CAGR (5y): 77.36%
%
Regression: 9.65% | CAGR (5y): 1.29%
%
Regression: 130.41% | CAGR (5y): 115.85%
Capped at 30.00x (Historical 5y: 7.96x)
%