DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$151.83
Today's Fair Value
$133.75 -11.91%
Margin of Safety
-13.52%
Projected Value (5Y)
$215.40 +41.87%
Dividends Paid (5Y)
$77.56
DCF Inputs
Scenario
%
Regression: 1.69% | CAGR (5y): -9.57%
%
Regression: -0.42% | CAGR (5y): -2.6%
%
Regression: 17.51% | CAGR (5y): 58.78%
Capped at 30.00x (Historical 5y: 18.93x)
%