DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$171.44
Today's Fair Value
$199.45 +16.34%
Margin of Safety
+14.04%
Projected Value (5Y)
$321.21 +87.36%
Dividends Paid (5Y)
$64.58
DCF Inputs
Scenario
%
Regression: 29.49% | CAGR (5y): -7.08%
%
Regression: -1.11% | CAGR (5y): -8.05%
%
Regression: 26.54% | CAGR (5y): 22.84%
Capped at 30.00x (Historical 5y: 6.45x)
%