DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.75
Today's Fair Value
$59.27 +26.78%
Margin of Safety
+21.12%
Projected Value (5Y)
$95.46 +104.19%
Dividends Paid (5Y)
$11.92
DCF Inputs
Scenario
%
Regression: 25% | CAGR (5y): 13.45%
%
Regression: -1.14% | CAGR (5y): -4.73%
%
Regression: -1.64% | CAGR (5y): 20.63%
Capped at 30.00x (Historical 5y: 6.87x)
%