DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$107.63
Today's Fair Value
$104.12 -3.26%
Margin of Safety
-3.37%
Projected Value (5Y)
$167.69 +55.8%
Dividends Paid (5Y)
$8.44
DCF Inputs
Scenario
%
Regression: 10.72% | CAGR (5y): 4.34%
%
Regression: -0.35% | CAGR (5y): -1.02%
%
Regression: 7.44% | CAGR (5y): 2.77%
Capped at 18.00x (Historical 5y: 16.62x)
%