DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$110.54
Today's Fair Value
$99.30 -10.17%
Margin of Safety
-11.32%
Projected Value (5Y)
$159.92 +44.67%
Dividends Paid (5Y)
$16.99
DCF Inputs
Scenario
%
Regression: 3.23% | CAGR (5y): 9.27%
%
Regression: 1.2% | CAGR (5y): 1.82%
%
Regression: 4.87% | CAGR (5y): 6.46%
Capped at 18.00x (Historical 5y: 14.79x)
%