DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.69
Today's Fair Value
$56.49 -17.76%
Margin of Safety
-21.60%
Projected Value (5Y)
$90.97 +32.44%
Dividends Paid (5Y)
$1.47
DCF Inputs
Scenario
%
Regression: 11.45% | CAGR (5y): 94.21%
%
Regression: 2.58% | CAGR (5y): 0.16%
%
Regression: 0.78% | CAGR (5y): 12.47%
Capped at 18.00x (Historical 5y: 24.29x)
%