DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$123.99
Today's Fair Value
$108.72 -12.32%
Margin of Safety
-14.05%
Projected Value (5Y)
$175.09 +41.21%
Dividends Paid (5Y)
$7.97
DCF Inputs
Scenario
%
Regression: 6.79% | CAGR (5y): 5.14%
%
Regression: -2.05% | CAGR (5y): -1.16%
%
Regression: 7.17% | CAGR (5y): 8.45%
Capped at 13.67x (Historical 5y: 1.17x)
%