DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$288.35
Today's Fair Value
$230.61 -20.02%
Margin of Safety
-25.04%
Projected Value (5Y)
$371.40 +28.8%
Dividends Paid (5Y)
$74.35
DCF Inputs
Scenario
%
Regression: 6.71% | CAGR (5y): 4.32%
%
Regression: -0.27% | CAGR (5y): -0.01%
%
Regression: 38.2% | CAGR (5y): -8.87%
Capped at 13.67x (Historical 5y: 1.5x)
%