DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$131.50
Today's Fair Value
$181.97 +38.38%
Margin of Safety
+27.74%
Projected Value (5Y)
$293.07 +122.87%
Dividends Paid (5Y)
$24.88
DCF Inputs
Scenario
%
Regression: 0.86% | CAGR (5y): -1.68%
%
Regression: -0.69% | CAGR (5y): -1.03%
%
Regression: 6.03% | CAGR (5y): 3.68%
Capped at 30.00x (Historical 5y: 17.83x)
%