DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$190.80
Today's Fair Value
$175.24 -8.16%
Margin of Safety
-8.88%
Projected Value (5Y)
$282.22 +47.91%
Dividends Paid (5Y)
$12.78
DCF Inputs
Scenario
%
Regression: 5.25% | CAGR (5y): 10.11%
%
Regression: 0.33% | CAGR (5y): 0.21%
%
Regression: 6.24% | CAGR (5y): 6.92%
Capped at 18.00x (Historical 5y: 26.41x)
%