DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$147.45
Today's Fair Value
$89.55 -39.27%
Margin of Safety
-64.66%
Projected Value (5Y)
$144.22 -2.19%
Dividends Paid (5Y)
$6.53
DCF Inputs
Scenario
%
Regression: 11.24% | CAGR (5y): 15.52%
%
Regression: 3.02% | CAGR (5y): 2%
%
Regression: 5.68% | CAGR (5y): 11.72%
Capped at 30.00x (Historical 5y: 20.15x)
%