DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.38
Today's Fair Value
$91.21 +137.65%
Margin of Safety
+57.92%
Projected Value (5Y)
$146.89 +282.73%
Dividends Paid (5Y)
$18.07
DCF Inputs
Scenario
%
Regression: 14.42% | CAGR (5y): 5.87%
%
Regression: 0.68% | CAGR (5y): 1.43%
%
Regression: 16.57% | CAGR (5y): 7.82%
Capped at 13.67x (Historical 5y: 1.65x)
%