DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$123.73
Today's Fair Value
$95.03 -23.2%
Margin of Safety
-30.20%
Projected Value (5Y)
$153.05 +23.7%
Dividends Paid (5Y)
$17.69
DCF Inputs
Scenario
%
Regression: 5.83% | CAGR (5y): 2.51%
%
Regression: -0.61% | CAGR (5y): -1.01%
%
Regression: 6.26% | CAGR (5y): 4.58%
Capped at 13.67x (Historical 5y: 1.39x)
%