DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.01
Today's Fair Value
$106.21 +68.56%
Margin of Safety
+40.67%
Projected Value (5Y)
$171.06 +171.48%
Dividends Paid (5Y)
$11.46
DCF Inputs
Scenario
%
Regression: -2.02% | CAGR (5y): -3.15%
%
Regression: -3.88% | CAGR (5y): -1.22%
%
Regression: 9.37% | CAGR (5y): 3.11%
Capped at 30.00x (Historical 5y: 15.18x)
%