DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$171.65
Today's Fair Value
$143.49 -16.41%
Margin of Safety
-19.63%
Projected Value (5Y)
$231.10 +34.63%
Dividends Paid (5Y)
$13.29
DCF Inputs
Scenario
%
Regression: 7.69% | CAGR (5y): 6.69%
%
Regression: -0.24% | CAGR (5y): 0.57%
%
Regression: 12.72% | CAGR (5y): 9.6%
Capped at 13.67x (Historical 5y: 2.99x)
%