DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.52
Today's Fair Value
$68.18 +43.48%
Margin of Safety
+30.30%
Projected Value (5Y)
$109.81 +131.08%
Dividends Paid (5Y)
$11.58
DCF Inputs
Scenario
%
Regression: 3.03% | CAGR (5y): -1.92%
%
Regression: 0.54% | CAGR (5y): 0.01%
%
Regression: 8.47% | CAGR (5y): 7.14%
Capped at 30.00x (Historical 5y: 23.36x)
%