DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.39
Today's Fair Value
$70.77 +37.71%
Margin of Safety
+27.38%
Projected Value (5Y)
$113.98 +121.79%
Dividends Paid (5Y)
$16.93
DCF Inputs
Scenario
%
Regression: -7.18% | CAGR (5y): 7.12%
%
Regression: -1% | CAGR (5y): -1.5%
%
Regression: 8.84% | CAGR (5y): 9.8%
Capped at 30.00x (Historical 5y: 8.59x)
%