DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.85
Today's Fair Value
$69.95 +25.25%
Margin of Safety
+20.16%
Projected Value (5Y)
$112.66 +101.72%
Dividends Paid (5Y)
$5.85
DCF Inputs
Scenario
%
Regression: 15.8% | CAGR (5y): 10.79%
%
Regression: 0.12% | CAGR (5y): -0.41%
%
Regression: 38.61% | CAGR (5y): 26.57%
Capped at 30.00x (Historical 5y: 24.7x)
%