DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.60
Today's Fair Value
$74.95 +75.94%
Margin of Safety
+43.16%
Projected Value (5Y)
$120.70 +183.33%
Dividends Paid (5Y)
$6.38
DCF Inputs
Scenario
%
Regression: -12.41% | CAGR (5y): -13.64%
%
Regression: -0.42% | CAGR (5y): -1.09%
%
Regression: 7.01% | CAGR (5y): 11.7%
Capped at 30.00x (Historical 5y: 29.22x)
%