DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$199.36
Today's Fair Value
$147.21 -26.16%
Margin of Safety
-35.43%
Projected Value (5Y)
$237.09 +18.93%
Dividends Paid (5Y)
$4.37
DCF Inputs
Scenario
%
Regression: 4.16% | CAGR (5y): 19.22%
%
Regression: -1.18% | CAGR (5y): -1.55%
%
Regression: 0.05% | CAGR (5y): 90.37%
Capped at 18.00x (Historical 5y: 22.37x)
%