DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$174.87
Today's Fair Value
$147.46 -15.67%
Margin of Safety
-18.59%
Projected Value (5Y)
$237.48 +35.8%
Dividends Paid (5Y)
$6.20
DCF Inputs
Scenario
%
Regression: 10.73% | CAGR (5y): 7.32%
%
Regression: -1.62% | CAGR (5y): -1.86%
%
Regression: 10.63% | CAGR (5y): 5.62%
Capped at 30.00x (Historical 5y: 34.07x)
%