DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$126.18
Today's Fair Value
$107.83 -14.54%
Margin of Safety
-17.02%
Projected Value (5Y)
$173.66 +37.63%
Dividends Paid (5Y)
$7.96
DCF Inputs
Scenario
%
Regression: 6.79% | CAGR (5y): 5.14%
%
Regression: -2.05% | CAGR (5y): -1.16%
%
Regression: 7.14% | CAGR (5y): 8.45%
Capped at 13.67x (Historical 5y: 1.16x)
%