DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$52.55
Today's Fair Value
$65.79 +25.2%
Margin of Safety
+20.12%
Projected Value (5Y)
$105.95 +101.62%
Dividends Paid (5Y)
$23.55
DCF Inputs
Scenario
%
Regression: 10.77% | CAGR (5y): 6.03%
%
Regression: -0.63% | CAGR (5y): -0.92%
%
Regression: 2.47% | CAGR (5y): 37.07%
Capped at 30.00x (Historical 5y: 12.67x)
%