DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$217.86
Today's Fair Value
$151.03 -30.68%
Margin of Safety
-44.25%
Projected Value (5Y)
$243.23 +11.65%
Dividends Paid (5Y)
$84.02
DCF Inputs
Scenario
%
Regression: 10.89% | CAGR (5y): 6.74%
%
Regression: 1.25% | CAGR (5y): 2.15%
%
Regression: 13.82% | CAGR (5y): 33.33%
Capped at 13.67x (Historical 5y: 1.53x)
%