DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$58.56
Today's Fair Value
$62.66 +7%
Margin of Safety
+6.54%
Projected Value (5Y)
$100.92 +72.34%
Dividends Paid (5Y)
$4.86
DCF Inputs
Scenario
%
Regression: 15.16% | CAGR (5y): 14.51%
%
Regression: 0.44% | CAGR (5y): -1.12%
%
Regression: 22.89% | CAGR (5y): 13.49%
Capped at 13.67x (Historical 5y: 1.35x)
%