DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.09
Today's Fair Value
$114.04 +184.46%
Margin of Safety
+64.85%
Projected Value (5Y)
$183.66 +358.12%
Dividends Paid (5Y)
$18.06
DCF Inputs
Scenario
%
Regression: 21.06% | CAGR (5y): 9.75%
%
Regression: 0.26% | CAGR (5y): 0.15%
%
Regression: 15.32% | CAGR (5y): 12.42%
Capped at 30.00x (Historical 5y: 6.52x)
%