DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$53.45
Today's Fair Value
$68.01 +27.24%
Margin of Safety
+21.41%
Projected Value (5Y)
$109.53 +104.92%
Dividends Paid (5Y)
$5.94
DCF Inputs
Scenario
%
Regression: 15.8% | CAGR (5y): 10.79%
%
Regression: 0.09% | CAGR (5y): -0.52%
%
Regression: 23.09% | CAGR (5y): 26.97%
Capped at 30.00x (Historical 5y: 23.92x)
%