DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$187.48
Today's Fair Value
$130.50 -30.39%
Margin of Safety
-43.66%
Projected Value (5Y)
$210.17 +12.1%
Dividends Paid (5Y)
$32.70
DCF Inputs
Scenario
%
Regression: 4.39% | CAGR (5y): 2.97%
%
Regression: 0.04% | CAGR (5y): 0%
%
Regression: 4.56% | CAGR (5y): 4.14%
Capped at 30.00x (Historical 5y: 18.77x)
%