DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$232.23
Today's Fair Value
$165.67 -28.66%
Margin of Safety
-40.18%
Projected Value (5Y)
$266.81 +14.89%
Dividends Paid (5Y)
$11.64
DCF Inputs
Scenario
%
Regression: 8.48% | CAGR (5y): -1.05%
%
Regression: 0.43% | CAGR (5y): -0.22%
%
Regression: 21.01% | CAGR (5y): 16.18%
Capped at 30.00x (Historical 5y: 28.27x)
%