DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.99
Today's Fair Value
$99.58 +71.72%
Margin of Safety
+41.77%
Projected Value (5Y)
$160.38 +176.56%
Dividends Paid (5Y)
$1.19
DCF Inputs
Scenario
%
Regression: 12.02% | CAGR (5y): 11.99%
%
Regression: 0.28% | CAGR (5y): -0.09%
%
Regression: 9.72% | CAGR (5y): 8.82%
Capped at 13.67x (Historical 5y: 2.2x)
%