DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.08
Today's Fair Value
$91.74 +69.64%
Margin of Safety
+41.05%
Projected Value (5Y)
$147.75 +173.21%
Dividends Paid (5Y)
$9.73
DCF Inputs
Scenario
%
Regression: 2.51% | CAGR (5y): 5.9%
%
Regression: -0.33% | CAGR (5y): -1.11%
%
Regression: 11.32% | CAGR (5y): 10.06%
Capped at 30.00x (Historical 5y: 81.56x)
%