DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$157.91
Today's Fair Value
$127.10 -19.51%
Margin of Safety
-24.24%
Projected Value (5Y)
$204.70 +29.63%
Dividends Paid (5Y)
$5.77
DCF Inputs
Scenario
%
Regression: 19.94% | CAGR (5y): 13.42%
%
Regression: -1.91% | CAGR (5y): -3.22%
%
Regression: 9.52% | CAGR (5y): 17.5%
Capped at 30.00x (Historical 5y: 29.49x)
%