DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$113.29
Today's Fair Value
$93.94 -17.08%
Margin of Safety
-20.60%
Projected Value (5Y)
$151.29 +33.54%
Dividends Paid (5Y)
$14.97
DCF Inputs
Scenario
%
Regression: 15.16% | CAGR (5y): 15.12%
%
Regression: 3.41% | CAGR (5y): 0%
%
Regression: 5.62% | CAGR (5y): 17.82%
Capped at 30.00x (Historical 5y: 14.42x)
%