DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$52.35
Today's Fair Value
$70.77 +35.19%
Margin of Safety
+26.03%
Projected Value (5Y)
$113.98 +117.73%
Dividends Paid (5Y)
$2.95
DCF Inputs
Scenario
%
Regression: 29.95% | CAGR (5y): 17.7%
%
Regression: 3.72% | CAGR (5y): 1.25%
%
Regression: 13.85% | CAGR (5y): 13.01%
Capped at 13.67x (Historical 5y: 0.88x)
%