DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$129.46
Today's Fair Value
$113.26 -12.51%
Margin of Safety
-14.30%
Projected Value (5Y)
$182.40 +40.89%
Dividends Paid (5Y)
$27.40
DCF Inputs
Scenario
%
Regression: 14.74% | CAGR (5y): 9.76%
%
Regression: 7.18% | CAGR (5y): 4.32%
%
Regression: 10.73% | CAGR (5y): 11.31%
Capped at 13.67x (Historical 5y: 2.05x)
%