DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.43
Today's Fair Value
$58.64 +23.63%
Margin of Safety
+19.12%
Projected Value (5Y)
$94.44 +99.11%
Dividends Paid (5Y)
$12.51
DCF Inputs
Scenario
%
Regression: 12.61% | CAGR (5y): 6.86%
%
Regression: 1.09% | CAGR (5y): -2.84%
%
Regression: 14.49% | CAGR (5y): 10.73%
Capped at 13.67x (Historical 5y: 0.95x)
%