DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$119.17
Today's Fair Value
$78.94 -33.76%
Margin of Safety
-50.96%
Projected Value (5Y)
$127.13 +6.68%
Dividends Paid (5Y)
$5.42
DCF Inputs
Scenario
%
Regression: 8.22% | CAGR (5y): 11.43%
%
Regression: -0.27% | CAGR (5y): -0.76%
%
Regression: 9.79% | CAGR (5y): 7.57%
Capped at 13.67x (Historical 5y: 0.65x)
%