DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$222.25
Today's Fair Value
$174.82 -21.34%
Margin of Safety
-27.13%
Projected Value (5Y)
$281.55 +26.68%
Dividends Paid (5Y)
$28.35
DCF Inputs
Scenario
%
Regression: 20.41% | CAGR (5y): 23.35%
%
Regression: 0.12% | CAGR (5y): 0.34%
%
Regression: 12.58% | CAGR (5y): 23.38%
Capped at 30.00x (Historical 5y: 43.88x)
%