DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.77
Today's Fair Value
$71.07 +27.43%
Margin of Safety
+21.53%
Projected Value (5Y)
$114.46 +105.24%
Dividends Paid (5Y)
$4.06
DCF Inputs
Scenario
%
Regression: -0.07% | CAGR (5y): 41.03%
%
Regression: -0.47% | CAGR (5y): -0.77%
%
Regression: -1.8% | CAGR (5y): 9.41%
Capped at 18.00x (Historical 5y: 42.14x)
%