DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.55
Today's Fair Value
$101.28 +56.9%
Margin of Safety
+36.27%
Projected Value (5Y)
$163.11 +152.69%
Dividends Paid (5Y)
$0.79
DCF Inputs
Scenario
%
Regression: 52.33% | CAGR (5y): -4.53%
%
Regression: 0.09% | CAGR (5y): 0.18%
%
Regression: -6.04% | CAGR (5y): 0.72%
Capped at 30.00x (Historical 5y: 9.79x)
%