DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$159.08
Today's Fair Value
$109.50 -31.17%
Margin of Safety
-45.28%
Projected Value (5Y)
$176.35 +10.86%
Dividends Paid (5Y)
$7.79
DCF Inputs
Scenario
%
Regression: 0.91% | CAGR (5y): -6.5%
%
Regression: -4.21% | CAGR (5y): -5.49%
%
Regression: 7.74% | CAGR (5y): 10.02%
Capped at 13.67x (Historical 5y: 1.99x)
%