DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$151.54
Today's Fair Value
$129.63 -14.46%
Margin of Safety
-16.90%
Projected Value (5Y)
$208.77 +37.77%
Dividends Paid (5Y)
$13.50
DCF Inputs
Scenario
%
Regression: 10.64% | CAGR (5y): 21.33%
%
Regression: 5.69% | CAGR (5y): 5.62%
%
Regression: 16.26% | CAGR (5y): 11.53%
Capped at 13.67x (Historical 5y: 1.67x)
%