DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$52.21
Today's Fair Value
$63.29 +21.22%
Margin of Safety
+17.51%
Projected Value (5Y)
$101.93 +95.23%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 33.97% | CAGR (5y): 1.79%
%
Regression: 7.36% | CAGR (5y): 8.46%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.99x)
%