DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$160.79
Today's Fair Value
$150.33 -6.51%
Margin of Safety
-6.96%
Projected Value (5Y)
$242.11 +50.58%
Dividends Paid (5Y)
$27.72
DCF Inputs
Scenario
%
Regression: 6.71% | CAGR (5y): 11.35%
%
Regression: -2.06% | CAGR (5y): -3.16%
%
Regression: 4.77% | CAGR (5y): 8.18%
Capped at 30.00x (Historical 5y: 16.74x)
%