DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$142.29
Today's Fair Value
$91.33 -35.81%
Margin of Safety
-55.80%
Projected Value (5Y)
$147.08 +3.37%
Dividends Paid (5Y)
$10.85
DCF Inputs
Scenario
%
Regression: 4.41% | CAGR (5y): 1.08%
%
Regression: 0.48% | CAGR (5y): 0.02%
%
Regression: 4.96% | CAGR (5y): 5.06%
Capped at 30.00x (Historical 5y: 39.16x)
%