DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$295.79
Today's Fair Value
$207.93 -29.7%
Margin of Safety
-42.25%
Projected Value (5Y)
$334.88 +13.22%
Dividends Paid (5Y)
$36.33
DCF Inputs
Scenario
%
Regression: 7% | CAGR (5y): 1.93%
%
Regression: -1.4% | CAGR (5y): -2.26%
%
Regression: 20.2% | CAGR (5y): 16.25%
Capped at 18.00x (Historical 5y: 8.45x)
%