DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$186.09
Today's Fair Value
$180.34 -3.09%
Margin of Safety
-3.19%
Projected Value (5Y)
$290.44 +56.08%
Dividends Paid (5Y)
$11.37
DCF Inputs
Scenario
%
Regression: 6.06% | CAGR (5y): 8.03%
%
Regression: -1.51% | CAGR (5y): -1.03%
%
Regression: 6.31% | CAGR (5y): 0.94%
Capped at 18.00x (Historical 5y: 18.69x)
%