DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$138.38
Today's Fair Value
$139.50 +0.81%
Margin of Safety
+0.80%
Projected Value (5Y)
$224.66 +62.35%
Dividends Paid (5Y)
$28.22
DCF Inputs
Scenario
%
Regression: 5.2% | CAGR (5y): 3.76%
%
Regression: -1.85% | CAGR (5y): -2.58%
%
Regression: 5.56% | CAGR (5y): 8.91%
Capped at 30.00x (Historical 5y: 16.58x)
%