DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.01
Today's Fair Value
$129.30 +92.96%
Margin of Safety
+48.17%
Projected Value (5Y)
$208.24 +210.76%
Dividends Paid (5Y)
$3.67
DCF Inputs
Scenario
%
Regression: 14.64% | CAGR (5y): 19.45%
%
Regression: 0.33% | CAGR (5y): 0.3%
%
Regression: 60.61% | CAGR (5y): 70.24%
Capped at 18.00x (Historical 5y: 12.9x)
%