DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$142.63
Today's Fair Value
$112.59 -21.06%
Margin of Safety
-26.68%
Projected Value (5Y)
$181.33 +27.13%
Dividends Paid (5Y)
$21.88
DCF Inputs
Scenario
%
Regression: 5.74% | CAGR (5y): 2.9%
%
Regression: -0.52% | CAGR (5y): -2.12%
%
Regression: 6.77% | CAGR (5y): 9.25%
Capped at 13.67x (Historical 5y: 2.26x)
%