DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$83.00
Today's Fair Value
$100.55 +21.14%
Margin of Safety
+17.45%
Projected Value (5Y)
$161.94 +95.11%
Dividends Paid (5Y)
$5.48
DCF Inputs
Scenario
%
Regression: 17.81% | CAGR (5y): 63.51%
%
Regression: 0.67% | CAGR (5y): 0.66%
%
Regression: -2.7% | CAGR (5y): 2.41%
Capped at 30.00x (Historical 5y: 63.72x)
%