DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$161.57
Today's Fair Value
$130.65 -19.14%
Margin of Safety
-23.67%
Projected Value (5Y)
$210.42 +30.23%
Dividends Paid (5Y)
$24.33
DCF Inputs
Scenario
%
Regression: 3.73% | CAGR (5y): -0.57%
%
Regression: -1.5% | CAGR (5y): -1.41%
%
Regression: 4.84% | CAGR (5y): 4.91%
Capped at 30.00x (Historical 5y: 25.15x)
%