DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$162.58
Today's Fair Value
$120.29 -26.01%
Margin of Safety
-35.16%
Projected Value (5Y)
$193.73 +19.16%
Dividends Paid (5Y)
$22.08
DCF Inputs
Scenario
%
Regression: 0.79% | CAGR (5y): 2.04%
%
Regression: -4.79% | CAGR (5y): -4.69%
%
Regression: 15.81% | CAGR (5y): 13.13%
Capped at 13.67x (Historical 5y: 1.25x)
%