DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$213.16
Today's Fair Value
$196.88 -7.64%
Margin of Safety
-8.27%
Projected Value (5Y)
$317.08 +48.75%
Dividends Paid (5Y)
$2.54
DCF Inputs
Scenario
%
Regression: 24.91% | CAGR (5y): 32.07%
%
Regression: -0.15% | CAGR (5y): -1.62%
%
Regression: 20.71% | CAGR (5y): 6.36%
Capped at 30.00x (Historical 5y: 43.06x)
%