DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$130.47
Today's Fair Value
$90.87 -30.35%
Margin of Safety
-43.58%
Projected Value (5Y)
$146.35 +12.17%
Dividends Paid (5Y)
$20.23
DCF Inputs
Scenario
%
Regression: 2.35% | CAGR (5y): 5.08%
%
Regression: 0.58% | CAGR (5y): 1.62%
%
Regression: 7.05% | CAGR (5y): 4.39%
Capped at 18.00x (Historical 5y: 16.92x)
%