DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.17
Today's Fair Value
$77.66 +40.76%
Margin of Safety
+28.96%
Projected Value (5Y)
$125.07 +126.7%
Dividends Paid (5Y)
$3.25
DCF Inputs
Scenario
%
Regression: 13.94% | CAGR (5y): 32.76%
%
Regression: 2.85% | CAGR (5y): 1.78%
%
Regression: 5.45% | CAGR (5y): 11.65%
Capped at 18.00x (Historical 5y: 7.13x)
%