DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.19
Today's Fair Value
$96.40 +92.07%
Margin of Safety
+47.94%
Projected Value (5Y)
$155.25 +209.32%
Dividends Paid (5Y)
$10.86
DCF Inputs
Scenario
%
Regression: 9.51% | CAGR (5y): 13.35%
%
Regression: 8.22% | CAGR (5y): -2.67%
%
Regression: 33.54% | CAGR (5y): -17%
Capped at 30.00x (Historical 5y: 9.23x)
%