DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$135.28
Today's Fair Value
$114.20 -15.58%
Margin of Safety
-18.46%
Projected Value (5Y)
$183.92 +35.96%
Dividends Paid (5Y)
$26.41
DCF Inputs
Scenario
%
Regression: 14.23% | CAGR (5y): -1.57%
%
Regression: -1.23% | CAGR (5y): -2.11%
%
Regression: 14.74% | CAGR (5y): 6.36%
Capped at 30.00x (Historical 5y: 26x)
%