DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.65
Today's Fair Value
$56.24 +11.04%
Margin of Safety
+9.94%
Projected Value (5Y)
$90.57 +78.82%
Dividends Paid (5Y)
$12.76
DCF Inputs
Scenario
%
Regression: 12.35% | CAGR (5y): 6.17%
%
Regression: 1.09% | CAGR (5y): -2.84%
%
Regression: 14.14% | CAGR (5y): 10.9%
Capped at 13.67x (Historical 5y: 0.94x)
%