DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.52
Today's Fair Value
$53.88 +32.97%
Margin of Safety
+24.80%
Projected Value (5Y)
$86.77 +114.14%
Dividends Paid (5Y)
$7.03
DCF Inputs
Scenario
%
Regression: 11.54% | CAGR (5y): 27.2%
%
Regression: 4.45% | CAGR (5y): 4.3%
%
Regression: 8.26% | CAGR (5y): 6.29%
Capped at 18.00x (Historical 5y: 10.58x)
%