DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$228.20
Today's Fair Value
$177.59 -22.18%
Margin of Safety
-28.50%
Projected Value (5Y)
$286.01 +25.33%
Dividends Paid (5Y)
$20.99
DCF Inputs
Scenario
%
Regression: 17.05% | CAGR (5y): -0.92%
%
Regression: -3.92% | CAGR (5y): -4.87%
%
Regression: 13.39% | CAGR (5y): 20.45%
Capped at 30.00x (Historical 5y: 13.01x)
%