DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$139.94
Today's Fair Value
$134.22 -4.09%
Margin of Safety
-4.26%
Projected Value (5Y)
$216.17 +54.47%
Dividends Paid (5Y)
$14.48
DCF Inputs
Scenario
%
Regression: 7.88% | CAGR (5y): 12.4%
%
Regression: -1.92% | CAGR (5y): -1.72%
%
Regression: 11.48% | CAGR (5y): 10.96%
Capped at 18.00x (Historical 5y: 9.75x)
%