DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.72
Today's Fair Value
$67.26 +40.95%
Margin of Safety
+29.05%
Projected Value (5Y)
$108.33 +127.01%
Dividends Paid (5Y)
$28.52
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 6.72% | CAGR (5y): 21.07%
Capped at 30.00x (Historical 5y: 3.69x)
%