DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.34
Today's Fair Value
$68.78 +55.12%
Margin of Safety
+35.53%
Projected Value (5Y)
$110.77 +149.82%
Dividends Paid (5Y)
$13.40
DCF Inputs
Scenario
%
Regression: 5.96% | CAGR (5y): 13.55%
%
Regression: -0.4% | CAGR (5y): -0.54%
%
Regression: 3.43% | CAGR (5y): 4.89%
Capped at 30.00x (Historical 5y: 15.94x)
%