DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.02
Today's Fair Value
$102.52 +113.49%
Margin of Safety
+53.16%
Projected Value (5Y)
$165.11 +243.84%
Dividends Paid (5Y)
$14.24
DCF Inputs
Scenario
%
Regression: 18.7% | CAGR (5y): 18.55%
%
Regression: 1.02% | CAGR (5y): 1.69%
%
Regression: 25.77% | CAGR (5y): 24.37%
Capped at 30.00x (Historical 5y: 20.59x)
%