DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$115.62
Today's Fair Value
$108.61 -6.06%
Margin of Safety
-6.45%
Projected Value (5Y)
$174.91 +51.28%
Dividends Paid (5Y)
$15.93
DCF Inputs
Scenario
%
Regression: 2.93% | CAGR (5y): -2.12%
%
Regression: -4.72% | CAGR (5y): -5.77%
%
Regression: 9.96% | CAGR (5y): 13.67%
Capped at 13.67x (Historical 5y: 2.04x)
%