DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.36
Today's Fair Value
$114.60 +80.87%
Margin of Safety
+44.71%
Projected Value (5Y)
$184.57 +191.3%
Dividends Paid (5Y)
$5.44
DCF Inputs
Scenario
%
Regression: 13.48% | CAGR (5y): 3.1%
%
Regression: -1.03% | CAGR (5y): -0.29%
%
Regression: 20.79% | CAGR (5y): 23.47%
Capped at 30.00x (Historical 5y: 26.38x)
%