DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$153.78
Today's Fair Value
$160.68 +4.49%
Margin of Safety
+4.29%
Projected Value (5Y)
$258.78 +68.28%
Dividends Paid (5Y)
$9.91
DCF Inputs
Scenario
%
Regression: 10.59% | CAGR (5y): 9.84%
%
Regression: 0.48% | CAGR (5y): 0.39%
%
Regression: 13.14% | CAGR (5y): 19.42%
Capped at 18.00x (Historical 5y: 12.83x)
%