DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.33
Today's Fair Value
$58.19 +20.4%
Margin of Safety
+16.94%
Projected Value (5Y)
$93.71 +93.9%
Dividends Paid (5Y)
$16.94
DCF Inputs
Scenario
%
Regression: 12.83% | CAGR (5y): 16.2%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 5.8% | CAGR (5y): 21.89%
Capped at 30.00x (Historical 5y: 4.92x)
%