DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$190.26
Today's Fair Value
$130.58 -31.37%
Margin of Safety
-45.70%
Projected Value (5Y)
$210.30 +10.53%
Dividends Paid (5Y)
$10.70
DCF Inputs
Scenario
%
Regression: 12.19% | CAGR (5y): 11.93%
%
Regression: 2.93% | CAGR (5y): 1.37%
%
Regression: 12.29% | CAGR (5y): 8.06%
Capped at 13.67x (Historical 5y: 2.54x)
%