DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$145.90
Today's Fair Value
$130.35 -10.66%
Margin of Safety
-11.93%
Projected Value (5Y)
$209.93 +43.89%
Dividends Paid (5Y)
$14.73
DCF Inputs
Scenario
%
Regression: 4.59% | CAGR (5y): 5.32%
%
Regression: -1.83% | CAGR (5y): -1.88%
%
Regression: 4.34% | CAGR (5y): 26.41%
Capped at 30.00x (Historical 5y: 34.52x)
%