DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$227.24
Today's Fair Value
$227.85 +0.27%
Margin of Safety
+0.27%
Projected Value (5Y)
$366.96 +61.49%
Dividends Paid (5Y)
$34.51
DCF Inputs
Scenario
%
Regression: 7.83% | CAGR (5y): -3.74%
%
Regression: -5.27% | CAGR (5y): -5.68%
%
Regression: 17.54% | CAGR (5y): 11.84%
Capped at 30.00x (Historical 5y: 18.34x)
%