DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.64
Today's Fair Value
$88.86 +56.89%
Margin of Safety
+36.26%
Projected Value (5Y)
$143.11 +152.67%
Dividends Paid (5Y)
$26.83
DCF Inputs
Scenario
%
Regression: 23.87% | CAGR (5y): 12.31%
%
Regression: -3.22% | CAGR (5y): -3.08%
%
Regression: 14.12% | CAGR (5y): 27.35%
Capped at 18.00x (Historical 5y: 5.51x)
%