DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.15
Today's Fair Value
$67.44 +37.21%
Margin of Safety
+27.12%
Projected Value (5Y)
$108.61 +120.98%
Dividends Paid (5Y)
$10.91
DCF Inputs
Scenario
%
Regression: 9.51% | CAGR (5y): 13.35%
%
Regression: 8.22% | CAGR (5y): -2.67%
%
Regression: 33.96% | CAGR (5y): -17%
Capped at 30.00x (Historical 5y: 9.23x)
%