DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$186.46
Today's Fair Value
$137.44 -26.29%
Margin of Safety
-35.67%
Projected Value (5Y)
$221.35 +18.71%
Dividends Paid (5Y)
$12.57
DCF Inputs
Scenario
%
Regression: 4.03% | CAGR (5y): 8.86%
%
Regression: -4.07% | CAGR (5y): -2.52%
%
Regression: 14.54% | CAGR (5y): 1.2%
Capped at 30.00x (Historical 5y: 21.46x)
%