DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$212.12
Today's Fair Value
$128.34 -39.5%
Margin of Safety
-65.28%
Projected Value (5Y)
$206.69 -2.56%
Dividends Paid (5Y)
$46.45
DCF Inputs
Scenario
%
Regression: 18.09% | CAGR (5y): -8.53%
%
Regression: -3.16% | CAGR (5y): -3.86%
%
Regression: 17.67% | CAGR (5y): 26.52%
Capped at 30.00x (Historical 5y: 13.33x)
%