DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.61
Today's Fair Value
$54.85 +8.38%
Margin of Safety
+7.73%
Projected Value (5Y)
$88.33 +74.53%
Dividends Paid (5Y)
$13.07
DCF Inputs
Scenario
%
Regression: 22.9% | CAGR (5y): 0%
%
Regression: 3.76% | CAGR (5y): 5.49%
%
Regression: 16.29% | CAGR (5y): 14.89%
Capped at 30.00x (Historical 5y: 13.28x)
%