DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.39
Today's Fair Value
$94.35 +58.87%
Margin of Safety
+37.05%
Projected Value (5Y)
$151.95 +155.85%
Dividends Paid (5Y)
$37.63
DCF Inputs
Scenario
%
Regression: 7.8% | CAGR (5y): 7.12%
%
Regression: 0.49% | CAGR (5y): 0.32%
%
Regression: 5.42% | CAGR (5y): 36.43%
Capped at 13.67x (Historical 5y: 4.3x)
%