DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$180.68
Today's Fair Value
$167.42 -7.34%
Margin of Safety
-7.92%
Projected Value (5Y)
$269.63 +49.23%
Dividends Paid (5Y)
$27.43
DCF Inputs
Scenario
%
Regression: 35.77% | CAGR (5y): 28.43%
%
Regression: 7.35% | CAGR (5y): 18.45%
%
Regression: 27.9% | CAGR (5y): 45.59%
Capped at 30.00x (Historical 5y: 20.2x)
%