DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$213.10
Today's Fair Value
$204.00 -4.27%
Margin of Safety
-4.46%
Projected Value (5Y)
$328.55 +54.18%
Dividends Paid (5Y)
$31.55
DCF Inputs
Scenario
%
Regression: 18.22% | CAGR (5y): 10.02%
%
Regression: 9.48% | CAGR (5y): 1.14%
%
Regression: 13.43% | CAGR (5y): 11.57%
Capped at 30.00x (Historical 5y: 25.03x)
%