DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.60
Today's Fair Value
$105.40 +55.92%
Margin of Safety
+35.86%
Projected Value (5Y)
$169.75 +151.11%
Dividends Paid (5Y)
$52.52
DCF Inputs
Scenario
%
Regression: 0.07% | CAGR (5y): 17.55%
%
Regression: -0.04% | CAGR (5y): 0.02%
%
Regression: 4.16% | CAGR (5y): 25.18%
Capped at 30.00x (Historical 5y: 21.23x)
%