DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.56
Today's Fair Value
$80.33 +68.9%
Margin of Safety
+40.79%
Projected Value (5Y)
$129.38 +172.04%
Dividends Paid (5Y)
$11.61
DCF Inputs
Scenario
%
Regression: 3.03% | CAGR (5y): -1.92%
%
Regression: 0.54% | CAGR (5y): 0.01%
%
Regression: 8.64% | CAGR (5y): 7.14%
Capped at 30.00x (Historical 5y: 30.41x)
%