DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$238.72
Today's Fair Value
$220.69 -7.55%
Margin of Safety
-8.17%
Projected Value (5Y)
$355.43 +48.89%
Dividends Paid (5Y)
$1.41
DCF Inputs
Scenario
%
Regression: 14.18% | CAGR (5y): 21.97%
%
Regression: 0.55% | CAGR (5y): 0.5%
%
Regression: 1.66% | CAGR (5y): 8.02%
Capped at 18.00x (Historical 5y: 33.36x)
%