DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$201.47
Today's Fair Value
$154.30 -23.41%
Margin of Safety
-30.57%
Projected Value (5Y)
$248.50 +23.34%
Dividends Paid (5Y)
$12.53
DCF Inputs
Scenario
%
Regression: 8% | CAGR (5y): -5.38%
%
Regression: -0.24% | CAGR (5y): -0.47%
%
Regression: 11.16% | CAGR (5y): 9.5%
Capped at 13.67x (Historical 5y: 8.13x)
%