DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.06
Today's Fair Value
$67.10 +17.6%
Margin of Safety
+14.96%
Projected Value (5Y)
$108.07 +89.4%
Dividends Paid (5Y)
$4.92
DCF Inputs
Scenario
%
Regression: 27.74% | CAGR (5y): 39.53%
%
Regression: 11.73% | CAGR (5y): 8.04%
%
Regression: 0.39% | CAGR (5y): 5.02%
Capped at 18.00x (Historical 5y: 16.37x)
%