DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$138.70
Today's Fair Value
$123.00 -11.32%
Margin of Safety
-12.76%
Projected Value (5Y)
$198.10 +42.83%
Dividends Paid (5Y)
$10.31
DCF Inputs
Scenario
%
Regression: 13.74% | CAGR (5y): 11.92%
%
Regression: 0.48% | CAGR (5y): -0.33%
%
Regression: 13.35% | CAGR (5y): 8.53%
Capped at 18.00x (Historical 5y: 15.11x)
%