DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$159.96
Today's Fair Value
$82.70 -48.3%
Margin of Safety
-93.42%
Projected Value (5Y)
$133.19 -16.74%
Dividends Paid (5Y)
$31.44
DCF Inputs
Scenario
%
Regression: 13.16% | CAGR (5y): 20.1%
%
Regression: 11.78% | CAGR (5y): -4.94%
%
Regression: 22.51% | CAGR (5y): 29.2%
Capped at 18.00x (Historical 5y: 2.94x)
%