DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$206.14
Today's Fair Value
$161.84 -21.49%
Margin of Safety
-27.37%
Projected Value (5Y)
$260.64 +26.44%
Dividends Paid (5Y)
$14.64
DCF Inputs
Scenario
%
Regression: 15.37% | CAGR (5y): -4.22%
%
Regression: 0.5% | CAGR (5y): 0.36%
%
Regression: 4.41% | CAGR (5y): 4.72%
Capped at 30.00x (Historical 5y: 21.62x)
%