DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.43
Today's Fair Value
$66.07 +31.01%
Margin of Safety
+23.67%
Projected Value (5Y)
$106.40 +110.99%
Dividends Paid (5Y)
$1.17
DCF Inputs
Scenario
%
Regression: 11.56% | CAGR (5y): 22.31%
%
Regression: -0.86% | CAGR (5y): -1.75%
%
Regression: -5.58% | CAGR (5y): -49.23%
Capped at 30.00x (Historical 5y: 23.33x)
%