DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$62.08
Today's Fair Value
$76.06 +22.52%
Margin of Safety
+18.38%
Projected Value (5Y)
$122.50 +97.33%
Dividends Paid (5Y)
$10.15
DCF Inputs
Scenario
%
Regression: 18.21% | CAGR (5y): 20.56%
%
Regression: 2.41% | CAGR (5y): 4.5%
%
Regression: 20.73% | CAGR (5y): 19.03%
Capped at 13.67x (Historical 5y: 1.5x)
%