DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.89
Today's Fair Value
$87.28 +78.52%
Margin of Safety
+43.98%
Projected Value (5Y)
$140.56 +187.5%
Dividends Paid (5Y)
$11.44
DCF Inputs
Scenario
%
Regression: 3.03% | CAGR (5y): -1.92%
%
Regression: 0.54% | CAGR (5y): 0.01%
%
Regression: 8.64% | CAGR (5y): 7.28%
Capped at 30.00x (Historical 5y: 31.48x)
%