DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$272.67
Today's Fair Value
$204.87 -24.87%
Margin of Safety
-33.09%
Projected Value (5Y)
$329.94 +21%
Dividends Paid (5Y)
$23.16
DCF Inputs
Scenario
%
Regression: 13.88% | CAGR (5y): 6.68%
%
Regression: 0.23% | CAGR (5y): 0.18%
%
Regression: 5.48% | CAGR (5y): 8.78%
Capped at 30.00x (Historical 5y: 35.91x)
%