DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$119.19
Today's Fair Value
$113.40 -4.86%
Margin of Safety
-5.11%
Projected Value (5Y)
$182.63 +53.23%
Dividends Paid (5Y)
$9.39
DCF Inputs
Scenario
%
Regression: 7.56% | CAGR (5y): 8.56%
%
Regression: -1.93% | CAGR (5y): -2.97%
%
Regression: 14.07% | CAGR (5y): 16.9%
Capped at 30.00x (Historical 5y: 11.85x)
%