DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$229.33
Today's Fair Value
$217.17 -5.3%
Margin of Safety
-5.60%
Projected Value (5Y)
$349.76 +52.51%
Dividends Paid (5Y)
$12.22
DCF Inputs
Scenario
%
Regression: 6.23% | CAGR (5y): 3.7%
%
Regression: -2.25% | CAGR (5y): -1.85%
%
Regression: 13.83% | CAGR (5y): 15.27%
Capped at 30.00x (Historical 5y: 27.71x)
%