DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$58.38
Today's Fair Value
$69.47 +19%
Margin of Safety
+15.96%
Projected Value (5Y)
$111.88 +91.64%
Dividends Paid (5Y)
$13.03
DCF Inputs
Scenario
%
Regression: 13.1% | CAGR (5y): 2.12%
%
Regression: 0.02% | CAGR (5y): 0.04%
%
Regression: 3.14% | CAGR (5y): 19.18%
Capped at 30.00x (Historical 5y: 38.27x)
%