DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$118.51
Today's Fair Value
$93.08 -21.46%
Margin of Safety
-27.32%
Projected Value (5Y)
$149.91 +26.5%
Dividends Paid (5Y)
$31.79
DCF Inputs
Scenario
%
Regression: 5.4% | CAGR (5y): 0.13%
%
Regression: 2.97% | CAGR (5y): 2.29%
%
Regression: 11.32% | CAGR (5y): 4.94%
Capped at 13.67x (Historical 5y: 4.54x)
%