DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.56
Today's Fair Value
$81.96 +50.22%
Margin of Safety
+33.43%
Projected Value (5Y)
$132.00 +141.94%
Dividends Paid (5Y)
$5.68
DCF Inputs
Scenario
%
Regression: 25.65% | CAGR (5y): 29.46%
%
Regression: -0.2% | CAGR (5y): -0.33%
%
Regression: 16.09% | CAGR (5y): 39.62%
Capped at 18.00x (Historical 5y: 8.68x)
%