DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$246.93
Today's Fair Value
$190.60 -22.81%
Margin of Safety
-29.55%
Projected Value (5Y)
$306.97 +24.31%
Dividends Paid (5Y)
$29.82
DCF Inputs
Scenario
%
Regression: 11.25% | CAGR (5y): 0%
%
Regression: 6.25% | CAGR (5y): -2.69%
%
Regression: 10.64% | CAGR (5y): 4.83%
Capped at 18.00x (Historical 5y: 21.28x)
%