DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.56
Today's Fair Value
$55.02 +23.47%
Margin of Safety
+19.01%
Projected Value (5Y)
$88.61 +98.86%
Dividends Paid (5Y)
$7.14
DCF Inputs
Scenario
%
Regression: 11.53% | CAGR (5y): 27.15%
%
Regression: 4.45% | CAGR (5y): 4.3%
%
Regression: 8.04% | CAGR (5y): 6.4%
Capped at 18.00x (Historical 5y: 10.58x)
%