DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$151.53
Today's Fair Value
$95.55 -36.94%
Margin of Safety
-58.59%
Projected Value (5Y)
$153.88 +1.55%
Dividends Paid (5Y)
$13.08
DCF Inputs
Scenario
%
Regression: 3.31% | CAGR (5y): 8.31%
%
Regression: -0.43% | CAGR (5y): -0.48%
%
Regression: 2.55% | CAGR (5y): -17.36%
Capped at 18.00x (Historical 5y: 15.13x)
%