DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$155.40
Today's Fair Value
$168.90 +8.69%
Margin of Safety
+7.99%
Projected Value (5Y)
$272.01 +75.04%
Dividends Paid (5Y)
$18.36
DCF Inputs
Scenario
%
Regression: 6.22% | CAGR (5y): 7.43%
%
Regression: -4.12% | CAGR (5y): -1.96%
%
Regression: 9.51% | CAGR (5y): 8.48%
Capped at 30.00x (Historical 5y: 27.45x)
%