DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.87
Today's Fair Value
$84.65 +63.2%
Margin of Safety
+38.72%
Projected Value (5Y)
$136.33 +162.83%
Dividends Paid (5Y)
$9.85
DCF Inputs
Scenario
%
Regression: 1.76% | CAGR (5y): -0.67%
%
Regression: -1.72% | CAGR (5y): -1.59%
%
Regression: 12.72% | CAGR (5y): 17.88%
Capped at 30.00x (Historical 5y: 25.18x)
%