DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$136.71
Today's Fair Value
$89.38 -34.62%
Margin of Safety
-52.95%
Projected Value (5Y)
$143.94 +5.29%
Dividends Paid (5Y)
$4.02
DCF Inputs
Scenario
%
Regression: -2.89% | CAGR (5y): 10.14%
%
Regression: 0.22% | CAGR (5y): 0.48%
%
Regression: 5.1% | CAGR (5y): -2.63%
Capped at 30.00x (Historical 5y: 33.83x)
%