DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$171.13
Today's Fair Value
$135.08 -21.07%
Margin of Safety
-26.69%
Projected Value (5Y)
$217.55 +27.13%
Dividends Paid (5Y)
$27.02
DCF Inputs
Scenario
%
Regression: 7.98% | CAGR (5y): 5.96%
%
Regression: 1.13% | CAGR (5y): 2.41%
%
Regression: 4.82% | CAGR (5y): 3.15%
Capped at 13.67x (Historical 5y: 1.24x)
%