DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.82
Today's Fair Value
$124.38 +94.89%
Margin of Safety
+48.69%
Projected Value (5Y)
$200.32 +213.88%
Dividends Paid (5Y)
$11.47
DCF Inputs
Scenario
%
Regression: -0.99% | CAGR (5y): 1.39%
%
Regression: -3.88% | CAGR (5y): -1.22%
%
Regression: 9.44% | CAGR (5y): 3.11%
Capped at 30.00x (Historical 5y: 14.98x)
%