DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$215.75
Today's Fair Value
$155.19 -28.07%
Margin of Safety
-39.02%
Projected Value (5Y)
$249.93 +15.84%
Dividends Paid (5Y)
$11.03
DCF Inputs
Scenario
%
Regression: 8.48% | CAGR (5y): -1.05%
%
Regression: 0.43% | CAGR (5y): -0.22%
%
Regression: 21.4% | CAGR (5y): 15.8%
Capped at 30.00x (Historical 5y: 28.29x)
%