DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.25
Today's Fair Value
$121.76 +147.23%
Margin of Safety
+59.55%
Projected Value (5Y)
$196.09 +298.15%
Dividends Paid (5Y)
$13.09
DCF Inputs
Scenario
%
Regression: -11.57% | CAGR (5y): -3.63%
%
Regression: -1.83% | CAGR (5y): -1.48%
%
Regression: 11.3% | CAGR (5y): 11.41%
Capped at 30.00x (Historical 5y: 89.17x)
%