DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.15
Today's Fair Value
$55.57 -1.03%
Margin of Safety
-1.04%
Projected Value (5Y)
$89.49 +59.38%
Dividends Paid (5Y)
$4.54
DCF Inputs
Scenario
%
Regression: 7.73% | CAGR (5y): 47.31%
%
Regression: -4.95% | CAGR (5y): -1.11%
%
Regression: 10.99% | CAGR (5y): 13.56%
Capped at 18.00x (Historical 5y: 7.08x)
%