DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.92
Today's Fair Value
$133.99 +103.26%
Margin of Safety
+50.80%
Projected Value (5Y)
$215.79 +227.35%
Dividends Paid (5Y)
$13.80
DCF Inputs
Scenario
%
Regression: 37.07% | CAGR (5y): -0.57%
%
Regression: -3.4% | CAGR (5y): -3.96%
%
Regression: 25.76% | CAGR (5y): 29.13%
Capped at 30.00x (Historical 5y: 5.65x)
%