DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$215.98
Today's Fair Value
$198.50 -8.09%
Margin of Safety
-8.81%
Projected Value (5Y)
$319.69 +48.02%
Dividends Paid (5Y)
$2.65
DCF Inputs
Scenario
%
Regression: 24.91% | CAGR (5y): 32.07%
%
Regression: -0.15% | CAGR (5y): -1.62%
%
Regression: 21.55% | CAGR (5y): 6.96%
Capped at 30.00x (Historical 5y: 43.17x)
%