DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$164.87
Today's Fair Value
$161.55 -2.01%
Margin of Safety
-2.06%
Projected Value (5Y)
$260.18 +57.81%
Dividends Paid (5Y)
$9.57
DCF Inputs
Scenario
%
Regression: 10.59% | CAGR (5y): 9.84%
%
Regression: 0.48% | CAGR (5y): 0.39%
%
Regression: 12.86% | CAGR (5y): 19.14%
Capped at 18.00x (Historical 5y: 12.92x)
%