DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.42
Today's Fair Value
$65.31 +27.01%
Margin of Safety
+21.27%
Projected Value (5Y)
$105.18 +104.55%
Dividends Paid (5Y)
$53.98
DCF Inputs
Scenario
%
Regression: 13.83% | CAGR (5y): 3.14%
%
Regression: 5.47% | CAGR (5y): 2.39%
%
Regression: 14.49% | CAGR (5y): 153.35%
Capped at 18.00x (Historical 5y: 7.39x)
%