DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$251.82
Today's Fair Value
$174.88 -30.55%
Margin of Safety
-44.00%
Projected Value (5Y)
$281.65 +11.85%
Dividends Paid (5Y)
$20.65
DCF Inputs
Scenario
%
Regression: 6.46% | CAGR (5y): -3.13%
%
Regression: -2.86% | CAGR (5y): -3.64%
%
Regression: 9.77% | CAGR (5y): 6.91%
Capped at 30.00x (Historical 5y: 17.74x)
%