DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$106.28
Today's Fair Value
$101.40 -4.59%
Margin of Safety
-4.81%
Projected Value (5Y)
$163.30 +53.65%
Dividends Paid (5Y)
$19.63
DCF Inputs
Scenario
%
Regression: 1.73% | CAGR (5y): 7.24%
%
Regression: 0.59% | CAGR (5y): 1.55%
%
Regression: 4.28% | CAGR (5y): 1.86%
Capped at 18.00x (Historical 5y: 10.33x)
%