DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$145.19
Today's Fair Value
$98.06 -32.46%
Margin of Safety
-48.06%
Projected Value (5Y)
$157.93 +8.77%
Dividends Paid (5Y)
$12.57
DCF Inputs
Scenario
%
Regression: 4.42% | CAGR (5y): 2.47%
%
Regression: -1.84% | CAGR (5y): -1.65%
%
Regression: 2.86% | CAGR (5y): 22.77%
Capped at 30.00x (Historical 5y: 35.19x)
%