DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.38
Today's Fair Value
$84.40 +27.15%
Margin of Safety
+21.35%
Projected Value (5Y)
$135.93 +104.78%
Dividends Paid (5Y)
$13.91
DCF Inputs
Scenario
%
Regression: 18.87% | CAGR (5y): 21.09%
%
Regression: 9.03% | CAGR (5y): 8.54%
%
Regression: 12.25% | CAGR (5y): 12.39%
Capped at 13.67x (Historical 5y: 1.82x)
%