DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.65
Today's Fair Value
$147.04 +164.22%
Margin of Safety
+62.15%
Projected Value (5Y)
$236.81 +325.53%
Dividends Paid (5Y)
$27.26
DCF Inputs
Scenario
%
Regression: 8.37% | CAGR (5y): 0%
%
Regression: 1% | CAGR (5y): 1.35%
%
Regression: 8.95% | CAGR (5y): 40.76%
Capped at 30.00x (Historical 5y: 22.02x)
%