DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$154.62
Today's Fair Value
$99.19 -35.85%
Margin of Safety
-55.88%
Projected Value (5Y)
$159.74 +3.31%
Dividends Paid (5Y)
$9.33
DCF Inputs
Scenario
%
Regression: 7.52% | CAGR (5y): 10.04%
%
Regression: -0.1% | CAGR (5y): -1.99%
%
Regression: 11.63% | CAGR (5y): 12.68%
Capped at 18.00x (Historical 5y: 18.02x)
%