DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.48
Today's Fair Value
$64.20 +44.33%
Margin of Safety
+30.72%
Projected Value (5Y)
$103.39 +132.44%
Dividends Paid (5Y)
$5.68
DCF Inputs
Scenario
%
Regression: 2.77% | CAGR (5y): 25.98%
%
Regression: -2.52% | CAGR (5y): -1.97%
%
Regression: 12.3% | CAGR (5y): 13.3%
Capped at 30.00x (Historical 5y: 14.95x)
%