DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.91
Today's Fair Value
$82.51 +72.22%
Margin of Safety
+41.93%
Projected Value (5Y)
$132.88 +177.35%
Dividends Paid (5Y)
$9.35
DCF Inputs
Scenario
%
Regression: 29.13% | CAGR (5y): 12.01%
%
Regression: -1.3% | CAGR (5y): -1.97%
%
Regression: 34.82% | CAGR (5y): 7.32%
Capped at 30.00x (Historical 5y: 9.22x)
%