DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$239.11
Today's Fair Value
$172.16 -28%
Margin of Safety
-38.89%
Projected Value (5Y)
$277.27 +15.96%
Dividends Paid (5Y)
$9.14
DCF Inputs
Scenario
%
Regression: 18.67% | CAGR (5y): 8.32%
%
Regression: -3.65% | CAGR (5y): -2.79%
%
Regression: 28.62% | CAGR (5y): 15.5%
Capped at 30.00x (Historical 5y: 25.3x)
%