DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$58.45
Today's Fair Value
$84.73 +44.96%
Margin of Safety
+31.02%
Projected Value (5Y)
$136.46 +133.46%
Dividends Paid (5Y)
$5.53
DCF Inputs
Scenario
%
Regression: 11.48% | CAGR (5y): 6.58%
%
Regression: -4.72% | CAGR (5y): -3.56%
%
Regression: 26.57% | CAGR (5y): 17.83%
Capped at 30.00x (Historical 5y: 6.15x)
%