DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.33
Today's Fair Value
$53.64 +33%
Margin of Safety
+24.81%
Projected Value (5Y)
$86.38 +114.18%
Dividends Paid (5Y)
$7.08
DCF Inputs
Scenario
%
Regression: 6.89% | CAGR (5y): 20.12%
%
Regression: 1.96% | CAGR (5y): 4.81%
%
Regression: 5.43% | CAGR (5y): 3.49%
Capped at 13.67x (Historical 5y: 0.87x)
%