DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$207.74
Today's Fair Value
$186.36 -10.29%
Margin of Safety
-11.47%
Projected Value (5Y)
$300.14 +44.48%
Dividends Paid (5Y)
$11.38
DCF Inputs
Scenario
%
Regression: 6.06% | CAGR (5y): 8.03%
%
Regression: -1.51% | CAGR (5y): -1.03%
%
Regression: 6.36% | CAGR (5y): 0.94%
Capped at 18.00x (Historical 5y: 18.58x)
%