DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$149.71
Today's Fair Value
$92.86 -37.97%
Margin of Safety
-61.22%
Projected Value (5Y)
$149.56 -0.1%
Dividends Paid (5Y)
$5.35
DCF Inputs
Scenario
%
Regression: 17.01% | CAGR (5y): 8.4%
%
Regression: 7.08% | CAGR (5y): -7.88%
%
Regression: 26.26% | CAGR (5y): -20.76%
Capped at 13.67x (Historical 5y: 3.25x)
%