DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$159.87
Today's Fair Value
$94.27 -41.03%
Margin of Safety
-69.59%
Projected Value (5Y)
$151.83 -5.03%
Dividends Paid (5Y)
$23.76
DCF Inputs
Scenario
%
Regression: 3.04% | CAGR (5y): -1.89%
%
Regression: 0.11% | CAGR (5y): 0.35%
%
Regression: 6.09% | CAGR (5y): 6.89%
Capped at 13.67x (Historical 5y: 2x)
%