DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$172.13
Today's Fair Value
$116.03 -32.59%
Margin of Safety
-48.35%
Projected Value (5Y)
$186.86 +8.56%
Dividends Paid (5Y)
$26.79
DCF Inputs
Scenario
%
Regression: 10.61% | CAGR (5y): -1.81%
%
Regression: -0.76% | CAGR (5y): -2.1%
%
Regression: 11.11% | CAGR (5y): 9.55%
Capped at 30.00x (Historical 5y: 11.09x)
%