DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$223.31
Today's Fair Value
$158.25 -29.13%
Margin of Safety
-41.11%
Projected Value (5Y)
$254.86 +14.13%
Dividends Paid (5Y)
$14.44
DCF Inputs
Scenario
%
Regression: 15.37% | CAGR (5y): -4.22%
%
Regression: 0.5% | CAGR (5y): 0.36%
%
Regression: 4.44% | CAGR (5y): 4.48%
Capped at 30.00x (Historical 5y: 21.13x)
%