DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$187.78
Today's Fair Value
$147.61 -21.39%
Margin of Safety
-27.21%
Projected Value (5Y)
$237.72 +26.59%
Dividends Paid (5Y)
$46.77
DCF Inputs
Scenario
%
Regression: 4.56% | CAGR (5y): 0.16%
%
Regression: 1.1% | CAGR (5y): 1.01%
%
Regression: 16.64% | CAGR (5y): 7.05%
Capped at 13.67x (Historical 5y: 8.56x)
%