DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.59
Today's Fair Value
$64.64 +51.77%
Margin of Safety
+34.11%
Projected Value (5Y)
$104.10 +144.42%
Dividends Paid (5Y)
$5.66
DCF Inputs
Scenario
%
Regression: 2.77% | CAGR (5y): 25.98%
%
Regression: -2.52% | CAGR (5y): -1.97%
%
Regression: 12.13% | CAGR (5y): 13.3%
Capped at 30.00x (Historical 5y: 15.06x)
%