DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.57
Today's Fair Value
$91.36 +43.72%
Margin of Safety
+30.42%
Projected Value (5Y)
$147.14 +131.46%
Dividends Paid (5Y)
$5.47
DCF Inputs
Scenario
%
Regression: 13.48% | CAGR (5y): 3.1%
%
Regression: -1.03% | CAGR (5y): -0.29%
%
Regression: 21.32% | CAGR (5y): 23.47%
Capped at 30.00x (Historical 5y: 25.91x)
%