DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$264.53
Today's Fair Value
$145.81 -44.88%
Margin of Safety
-81.42%
Projected Value (5Y)
$234.83 -11.23%
Dividends Paid (5Y)
$43.47
DCF Inputs
Scenario
%
Regression: 12.55% | CAGR (5y): 1.01%
%
Regression: 1.37% | CAGR (5y): 1.18%
%
Regression: 14.17% | CAGR (5y): 6.1%
Capped at 30.00x (Historical 5y: 13.97x)
%