DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$191.54
Today's Fair Value
$183.69 -4.1%
Margin of Safety
-4.27%
Projected Value (5Y)
$295.83 +54.45%
Dividends Paid (5Y)
$24.64
DCF Inputs
Scenario
%
Regression: 8.03% | CAGR (5y): 9.34%
%
Regression: -0.7% | CAGR (5y): -0.22%
%
Regression: 9.84% | CAGR (5y): 7.55%
Capped at 30.00x (Historical 5y: 41.08x)
%