DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$124.50
Today's Fair Value
$95.17 -23.56%
Margin of Safety
-30.82%
Projected Value (5Y)
$153.27 +23.11%
Dividends Paid (5Y)
$17.91
DCF Inputs
Scenario
%
Regression: 5.83% | CAGR (5y): 2.51%
%
Regression: -0.61% | CAGR (5y): -1.01%
%
Regression: 6.22% | CAGR (5y): 4.59%
Capped at 13.67x (Historical 5y: 1.39x)
%