DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$127.16
Today's Fair Value
$120.40 -5.32%
Margin of Safety
-5.61%
Projected Value (5Y)
$193.90 +52.49%
Dividends Paid (5Y)
$13.50
DCF Inputs
Scenario
%
Regression: 3.72% | CAGR (5y): -7.56%
%
Regression: 0.03% | CAGR (5y): 0.02%
%
Regression: 7.92% | CAGR (5y): 8.34%
Capped at 30.00x (Historical 5y: 25.9x)
%