DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$155.45
Today's Fair Value
$121.33 -21.95%
Margin of Safety
-28.12%
Projected Value (5Y)
$195.41 +25.71%
Dividends Paid (5Y)
$13.08
DCF Inputs
Scenario
%
Regression: 9.27% | CAGR (5y): 10.74%
%
Regression: -0.43% | CAGR (5y): -0.48%
%
Regression: 2.55% | CAGR (5y): -17.36%
Capped at 30.00x (Historical 5y: 15.97x)
%