DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$209.70
Today's Fair Value
$141.09 -32.72%
Margin of Safety
-48.63%
Projected Value (5Y)
$227.23 +8.36%
Dividends Paid (5Y)
$4.01
DCF Inputs
Scenario
%
Regression: 3.55% | CAGR (5y): 3.92%
%
Regression: -2.27% | CAGR (5y): -2.83%
%
Regression: 2.07% | CAGR (5y): 2.25%
Capped at 30.00x (Historical 5y: 30.78x)
%