DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$154.39
Today's Fair Value
$84.04 -45.57%
Margin of Safety
-83.71%
Projected Value (5Y)
$135.34 -12.34%
Dividends Paid (5Y)
$2.49
DCF Inputs
Scenario
%
Regression: 11.68% | CAGR (5y): 2.28%
%
Regression: 0.73% | CAGR (5y): 2.24%
%
Regression: 13.71% | CAGR (5y): 4.56%
Capped at 30.00x (Historical 5y: 67.38x)
%