DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$216.97
Today's Fair Value
$137.25 -36.74%
Margin of Safety
-58.08%
Projected Value (5Y)
$221.04 +1.88%
Dividends Paid (5Y)
$18.52
DCF Inputs
Scenario
%
Regression: 7.1% | CAGR (5y): -14.68%
%
Regression: -2.29% | CAGR (5y): -2.95%
%
Regression: 8.25% | CAGR (5y): -5.04%
Capped at 18.00x (Historical 5y: 14.78x)
%