DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.02
Today's Fair Value
$75.97 +89.83%
Margin of Safety
+47.32%
Projected Value (5Y)
$122.35 +205.72%
Dividends Paid (5Y)
$10.60
DCF Inputs
Scenario
%
Regression: 8.97% | CAGR (5y): 13.11%
%
Regression: -1.65% | CAGR (5y): -1.28%
%
Regression: -5.89% | CAGR (5y): 19.44%
Capped at 30.00x (Historical 5y: 34.82x)
%