DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$142.89
Today's Fair Value
$99.40 -30.44%
Margin of Safety
-43.75%
Projected Value (5Y)
$160.09 +12.04%
Dividends Paid (5Y)
$9.67
DCF Inputs
Scenario
%
Regression: 7.52% | CAGR (5y): 10.04%
%
Regression: -0.1% | CAGR (5y): -1.99%
%
Regression: 14.43% | CAGR (5y): 13.17%
Capped at 18.00x (Historical 5y: 18.06x)
%