DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$141.68
Today's Fair Value
$77.88 -45.03%
Margin of Safety
-81.92%
Projected Value (5Y)
$125.43 -11.47%
Dividends Paid (5Y)
$2.25
DCF Inputs
Scenario
%
Regression: 11.68% | CAGR (5y): 2.28%
%
Regression: 0.73% | CAGR (5y): 2.24%
%
Regression: 5.23% | CAGR (5y): 4.56%
Capped at 30.00x (Historical 5y: 70.16x)
%