DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$53.57
Today's Fair Value
$59.35 +10.79%
Margin of Safety
+9.74%
Projected Value (5Y)
$95.59 +78.44%
Dividends Paid (5Y)
$6.97
DCF Inputs
Scenario
%
Regression: 6.04% | CAGR (5y): 26.91%
%
Regression: 1.12% | CAGR (5y): 1.37%
%
Regression: -3.98% | CAGR (5y): 18.53%
Capped at 18.00x (Historical 5y: 14.27x)
%