DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.25
Today's Fair Value
$103.89 +54.48%
Margin of Safety
+35.27%
Projected Value (5Y)
$167.32 +148.8%
Dividends Paid (5Y)
$13.32
DCF Inputs
Scenario
%
Regression: 32.64% | CAGR (5y): 19.18%
%
Regression: -0.52% | CAGR (5y): -1.12%
%
Regression: 7.8% | CAGR (5y): 6.58%
Capped at 30.00x (Historical 5y: 8.32x)
%