DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.71
Today's Fair Value
$93.04 +55.82%
Margin of Safety
+35.82%
Projected Value (5Y)
$149.84 +150.95%
Dividends Paid (5Y)
$4.88
DCF Inputs
Scenario
%
Regression: -2.89% | CAGR (5y): 19.81%
%
Regression: -0.79% | CAGR (5y): -3.74%
%
Regression: 12.35% | CAGR (5y): 4.24%
Capped at 30.00x (Historical 5y: 37.41x)
%