DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$156.61
Today's Fair Value
$118.45 -24.37%
Margin of Safety
-32.22%
Projected Value (5Y)
$190.76 +21.81%
Dividends Paid (5Y)
$24.06
DCF Inputs
Scenario
%
Regression: 0.91% | CAGR (5y): 0.84%
%
Regression: -4.79% | CAGR (5y): -4.69%
%
Regression: 23.8% | CAGR (5y): 13.13%
Capped at 13.67x (Historical 5y: 1.27x)
%