DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$277.38
Today's Fair Value
$184.75 -33.39%
Margin of Safety
-50.14%
Projected Value (5Y)
$297.54 +7.27%
Dividends Paid (5Y)
$21.46
DCF Inputs
Scenario
%
Regression: 1.43% | CAGR (5y): 0.63%
%
Regression: -2.28% | CAGR (5y): -4.49%
%
Regression: 10.59% | CAGR (5y): 5.92%
Capped at 13.67x (Historical 5y: 1.91x)
%