DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$61.75
Today's Fair Value
$74.99 +21.44%
Margin of Safety
+17.66%
Projected Value (5Y)
$120.78 +95.6%
Dividends Paid (5Y)
$3.65
DCF Inputs
Scenario
%
Regression: 9.48% | CAGR (5y): 19.17%
%
Regression: 1.13% | CAGR (5y): 3.09%
%
Regression: 6.08% | CAGR (5y): 4.65%
Capped at 30.00x (Historical 5y: 18.66x)
%