DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.93
Today's Fair Value
$71.23 +18.86%
Margin of Safety
+15.86%
Projected Value (5Y)
$114.72 +91.42%
Dividends Paid (5Y)
$5.68
DCF Inputs
Scenario
%
Regression: 25.65% | CAGR (5y): 29.46%
%
Regression: -0.2% | CAGR (5y): -0.33%
%
Regression: 16.03% | CAGR (5y): 39.62%
Capped at 18.00x (Historical 5y: 7.77x)
%