DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$139.93
Today's Fair Value
$148.24 +5.94%
Margin of Safety
+5.61%
Projected Value (5Y)
$238.75 +70.62%
Dividends Paid (5Y)
$13.42
DCF Inputs
Scenario
%
Regression: 7.25% | CAGR (5y): 4.24%
%
Regression: -1.94% | CAGR (5y): -1.52%
%
Regression: 15.82% | CAGR (5y): 18.34%
Capped at 30.00x (Historical 5y: 33.95x)
%