DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$219.55
Today's Fair Value
$135.31 -38.37%
Margin of Safety
-62.26%
Projected Value (5Y)
$217.92 -0.74%
Dividends Paid (5Y)
$10.69
DCF Inputs
Scenario
%
Regression: 12.4% | CAGR (5y): 12.45%
%
Regression: 2.93% | CAGR (5y): 1.37%
%
Regression: 12.15% | CAGR (5y): 8.06%
Capped at 13.67x (Historical 5y: 2.54x)
%