DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$268.72
Today's Fair Value
$232.00 -13.66%
Margin of Safety
-15.83%
Projected Value (5Y)
$373.64 +39.04%
Dividends Paid (5Y)
$74.61
DCF Inputs
Scenario
%
Regression: 6.71% | CAGR (5y): 4.32%
%
Regression: -0.27% | CAGR (5y): -0.01%
%
Regression: 38.52% | CAGR (5y): -8.87%
Capped at 13.67x (Historical 5y: 1.51x)
%