DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$150.76
Today's Fair Value
$120.82 -19.86%
Margin of Safety
-24.78%
Projected Value (5Y)
$194.58 +29.07%
Dividends Paid (5Y)
$8.71
DCF Inputs
Scenario
%
Regression: 10.51% | CAGR (5y): -5.11%
%
Regression: 1.11% | CAGR (5y): -4.55%
%
Regression: 6.75% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.33x)
%