DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$219.82
Today's Fair Value
$155.18 -29.41%
Margin of Safety
-41.65%
Projected Value (5Y)
$249.92 +13.69%
Dividends Paid (5Y)
$12.69
DCF Inputs
Scenario
%
Regression: 13.31% | CAGR (5y): 13.46%
%
Regression: -1.02% | CAGR (5y): -1.17%
%
Regression: 21.33% | CAGR (5y): 4.65%
Capped at 18.00x (Historical 5y: 30.59x)
%