DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$52.73
Today's Fair Value
$43.70 -17.12%
Margin of Safety
-20.66%
Projected Value (5Y)
$70.38 +33.47%
Dividends Paid (5Y)
$7.16
DCF Inputs
Scenario
%
Regression: 38.96% | CAGR (5y): 37.72%
%
Regression: -0.02% | CAGR (5y): -0.09%
%
Regression: 60.28% | CAGR (5y): 67.64%
Capped at 30.00x (Historical 5y: 83.29x)
%