DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$231.67
Today's Fair Value
$166.64 -28.07%
Margin of Safety
-39.02%
Projected Value (5Y)
$268.38 +15.85%
Dividends Paid (5Y)
$8.76
DCF Inputs
Scenario
%
Regression: 19.43% | CAGR (5y): 12.96%
%
Regression: -3.09% | CAGR (5y): -6.49%
%
Regression: 7.04% | CAGR (5y): 8.08%
Capped at 18.00x (Historical 5y: 6.33x)
%