DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$119.09
Today's Fair Value
$94.98 -20.25%
Margin of Safety
-25.38%
Projected Value (5Y)
$152.96 +28.44%
Dividends Paid (5Y)
$14.17
DCF Inputs
Scenario
%
Regression: 2.16% | CAGR (5y): -0.49%
%
Regression: 1.31% | CAGR (5y): 0.38%
%
Regression: 4.78% | CAGR (5y): -3.81%
Capped at 30.00x (Historical 5y: 16.51x)
%