DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$121.64
Today's Fair Value
$77.81 -36.03%
Margin of Safety
-56.33%
Projected Value (5Y)
$125.32 +3.03%
Dividends Paid (5Y)
$8.39
DCF Inputs
Scenario
%
Regression: -4.49% | CAGR (5y): -2.91%
%
Regression: -10.07% | CAGR (5y): -8.52%
%
Regression: 15.49% | CAGR (5y): 11.75%
Capped at 30.00x (Historical 5y: 16.98x)
%