DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$130.81
Today's Fair Value
$125.67 -3.93%
Margin of Safety
-4.09%
Projected Value (5Y)
$202.40 +54.73%
Dividends Paid (5Y)
$20.41
DCF Inputs
Scenario
%
Regression: 10.37% | CAGR (5y): 9.69%
%
Regression: -0.45% | CAGR (5y): -0.55%
%
Regression: 12.73% | CAGR (5y): 13.47%
Capped at 13.67x (Historical 5y: 1.69x)
%