DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$152.43
Today's Fair Value
$93.04 -38.96%
Margin of Safety
-63.83%
Projected Value (5Y)
$149.84 -1.7%
Dividends Paid (5Y)
$8.73
DCF Inputs
Scenario
%
Regression: 17.01% | CAGR (5y): 8.4%
%
Regression: 7.08% | CAGR (5y): -7.88%
%
Regression: 27.72% | CAGR (5y): 37.97%
Capped at 13.67x (Historical 5y: 3.18x)
%