DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.01
Today's Fair Value
$49.72 +15.6%
Margin of Safety
+13.50%
Projected Value (5Y)
$80.08 +86.19%
Dividends Paid (5Y)
$10.35
DCF Inputs
Scenario
%
Regression: 13.09% | CAGR (5y): 26.34%
%
Regression: -1.65% | CAGR (5y): -4.47%
%
Regression: -0.22% | CAGR (5y): 26.52%
Capped at 30.00x (Historical 5y: 6.74x)
%