DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$158.52
Today's Fair Value
$104.83 -33.87%
Margin of Safety
-51.22%
Projected Value (5Y)
$168.83 +6.5%
Dividends Paid (5Y)
$12.84
DCF Inputs
Scenario
%
Regression: 6.38% | CAGR (5y): 13.22%
%
Regression: 1.18% | CAGR (5y): 6.63%
%
Regression: 71.46% | CAGR (5y): 71.46%
Capped at 18.00x (Historical 5y: 4.48x)
%