DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$133.89
Today's Fair Value
$121.60 -9.18%
Margin of Safety
-10.11%
Projected Value (5Y)
$195.83 +46.26%
Dividends Paid (5Y)
$10.34
DCF Inputs
Scenario
%
Regression: 11.27% | CAGR (5y): 21.03%
%
Regression: 2.06% | CAGR (5y): 9.6%
%
Regression: 5.77% | CAGR (5y): 6.12%
Capped at 13.67x (Historical 5y: 1.32x)
%