DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$146.11
Today's Fair Value
$134.02 -8.27%
Margin of Safety
-9.02%
Projected Value (5Y)
$215.84 +47.72%
Dividends Paid (5Y)
$24.26
DCF Inputs
Scenario
%
Regression: 3.93% | CAGR (5y): 0.42%
%
Regression: -1.5% | CAGR (5y): -1.41%
%
Regression: 4.82% | CAGR (5y): 5.25%
Capped at 30.00x (Historical 5y: 24.39x)
%