DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$277.61
Today's Fair Value
$202.60 -27.02%
Margin of Safety
-37.02%
Projected Value (5Y)
$326.29 +17.54%
Dividends Paid (5Y)
$29.83
DCF Inputs
Scenario
%
Regression: 11.33% | CAGR (5y): 0%
%
Regression: 6.28% | CAGR (5y): -2.69%
%
Regression: 10.7% | CAGR (5y): 4.83%
Capped at 18.00x (Historical 5y: 21.18x)
%