DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$122.54
Today's Fair Value
$101.46 -17.2%
Margin of Safety
-20.78%
Projected Value (5Y)
$163.41 +33.35%
Dividends Paid (5Y)
$3.64
DCF Inputs
Scenario
%
Regression: 12.62% | CAGR (5y): 6.92%
%
Regression: 1.7% | CAGR (5y): 2.68%
%
Regression: 14.25% | CAGR (5y): 11.03%
Capped at 13.67x (Historical 5y: 3.32x)
%