DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.69
Today's Fair Value
$53.02 +11.18%
Margin of Safety
+10.05%
Projected Value (5Y)
$85.39 +79.05%
Dividends Paid (5Y)
$5.85
DCF Inputs
Scenario
%
Regression: 3.73% | CAGR (5y): 12.46%
%
Regression: 1.6% | CAGR (5y): 2.29%
%
Regression: 4.37% | CAGR (5y): -5.75%
Capped at 30.00x (Historical 5y: 26.16x)
%