DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$155.40
Today's Fair Value
$110.57 -28.85%
Margin of Safety
-40.54%
Projected Value (5Y)
$178.08 +14.59%
Dividends Paid (5Y)
$75.99
DCF Inputs
Scenario
%
Regression: 13.16% | CAGR (5y): 20.1%
%
Regression: 11.78% | CAGR (5y): -4.94%
%
Regression: 40.15% | CAGR (5y): 54.14%
Capped at 18.00x (Historical 5y: 2.95x)
%