DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$196.72
Today's Fair Value
$137.08 -30.32%
Margin of Safety
-43.51%
Projected Value (5Y)
$220.77 +12.23%
Dividends Paid (5Y)
$12.96
DCF Inputs
Scenario
%
Regression: 4.03% | CAGR (5y): 8.86%
%
Regression: -4.07% | CAGR (5y): -2.52%
%
Regression: 16.99% | CAGR (5y): 1.4%
Capped at 30.00x (Historical 5y: 21.36x)
%