DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.42
Today's Fair Value
$92.81 +56.19%
Margin of Safety
+35.98%
Projected Value (5Y)
$149.47 +151.55%
Dividends Paid (5Y)
$14.19
DCF Inputs
Scenario
%
Regression: 1.94% | CAGR (5y): 5.66%
%
Regression: -3.46% | CAGR (5y): -3.46%
%
Regression: 12.08% | CAGR (5y): 9.76%
Capped at 30.00x (Historical 5y: 18.83x)
%