DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.93
Today's Fair Value
$71.82 +26.15%
Margin of Safety
+20.73%
Projected Value (5Y)
$115.67 +103.18%
Dividends Paid (5Y)
$4.84
DCF Inputs
Scenario
%
Regression: 13.89% | CAGR (5y): 7.09%
%
Regression: -1.85% | CAGR (5y): -3.3%
%
Regression: 22.96% | CAGR (5y): 16.06%
Capped at 30.00x (Historical 5y: 19.54x)
%