DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$256.82
Today's Fair Value
$188.76 -26.5%
Margin of Safety
-36.06%
Projected Value (5Y)
$304.00 +18.37%
Dividends Paid (5Y)
$34.48
DCF Inputs
Scenario
%
Regression: 3.25% | CAGR (5y): 3.56%
%
Regression: -0.7% | CAGR (5y): -1.04%
%
Regression: 12.36% | CAGR (5y): 6.58%
Capped at 30.00x (Historical 5y: 26.38x)
%