DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$220.17
Today's Fair Value
$184.28 -16.3%
Margin of Safety
-19.48%
Projected Value (5Y)
$296.78 +34.8%
Dividends Paid (5Y)
$40.86
DCF Inputs
Scenario
%
Regression: 1.53% | CAGR (5y): 3.88%
%
Regression: -0.82% | CAGR (5y): -2.65%
%
Regression: 10.21% | CAGR (5y): 12.58%
Capped at 30.00x (Historical 5y: 19.9x)
%