DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$123.89
Today's Fair Value
$109.10 -11.94%
Margin of Safety
-13.56%
Projected Value (5Y)
$175.70 +41.82%
Dividends Paid (5Y)
$15.94
DCF Inputs
Scenario
%
Regression: 2.93% | CAGR (5y): -2.12%
%
Regression: -4.72% | CAGR (5y): -5.77%
%
Regression: 10.01% | CAGR (5y): 13.67%
Capped at 13.67x (Historical 5y: 2.05x)
%