DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$177.69
Today's Fair Value
$139.30 -21.61%
Margin of Safety
-27.56%
Projected Value (5Y)
$224.34 +26.25%
Dividends Paid (5Y)
$27.00
DCF Inputs
Scenario
%
Regression: 8.59% | CAGR (5y): 10.83%
%
Regression: 1.58% | CAGR (5y): 0.31%
%
Regression: 5.08% | CAGR (5y): 5.62%
Capped at 13.67x (Historical 5y: 2.26x)
%