DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$226.19
Today's Fair Value
$151.54 -33%
Margin of Safety
-49.26%
Projected Value (5Y)
$244.05 +7.9%
Dividends Paid (5Y)
$12.75
DCF Inputs
Scenario
%
Regression: 7.46% | CAGR (5y): -5.84%
%
Regression: -0.24% | CAGR (5y): -0.47%
%
Regression: 10.73% | CAGR (5y): 9.68%
Capped at 13.67x (Historical 5y: 8.09x)
%