DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$212.09
Today's Fair Value
$170.02 -19.84%
Margin of Safety
-24.74%
Projected Value (5Y)
$273.82 +29.11%
Dividends Paid (5Y)
$42.64
DCF Inputs
Scenario
%
Regression: 1.53% | CAGR (5y): 3.88%
%
Regression: -0.82% | CAGR (5y): -2.65%
%
Regression: 10.16% | CAGR (5y): 18.22%
Capped at 30.00x (Historical 5y: 19.98x)
%