DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.68
Today's Fair Value
$59.99 +0.52%
Margin of Safety
+0.52%
Projected Value (5Y)
$96.61 +61.88%
Dividends Paid (5Y)
$27.49
DCF Inputs
Scenario
%
Regression: 27.53% | CAGR (5y): 86.45%
%
Regression: 19.56% | CAGR (5y): -0.62%
%
Regression: 11.04% | CAGR (5y): 9.4%
Capped at 18.00x (Historical 5y: 8.36x)
%