DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$223.85
Today's Fair Value
$171.23 -23.51%
Margin of Safety
-30.73%
Projected Value (5Y)
$275.76 +23.19%
Dividends Paid (5Y)
$8.76
DCF Inputs
Scenario
%
Regression: 19.43% | CAGR (5y): 12.96%
%
Regression: -3.09% | CAGR (5y): -6.49%
%
Regression: 7.08% | CAGR (5y): 8.08%
Capped at 18.00x (Historical 5y: 6.51x)
%