DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$135.49
Today's Fair Value
$115.13 -15.03%
Margin of Safety
-17.68%
Projected Value (5Y)
$185.41 +36.84%
Dividends Paid (5Y)
$26.77
DCF Inputs
Scenario
%
Regression: 5.28% | CAGR (5y): 8.83%
%
Regression: 1.78% | CAGR (5y): 1.41%
%
Regression: 6.1% | CAGR (5y): 5.33%
Capped at 18.00x (Historical 5y: 12.78x)
%