DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.93
Today's Fair Value
$68.18 +19.76%
Margin of Safety
+16.50%
Projected Value (5Y)
$109.80 +92.87%
Dividends Paid (5Y)
$17.90
DCF Inputs
Scenario
%
Regression: 23.73% | CAGR (5y): 28.69%
%
Regression: 15.86% | CAGR (5y): 21.23%
%
Regression: 4.37% | CAGR (5y): 3.51%
Capped at 13.67x (Historical 5y: 1.35x)
%