DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$291.15
Today's Fair Value
$156.38 -46.29%
Margin of Safety
-86.18%
Projected Value (5Y)
$251.85 -13.5%
Dividends Paid (5Y)
$4.26

DCF Inputs

Scenario
%

Regression: 15.97% | CAGR (5y): 6.51%

%

Regression: -0.67% | CAGR (5y): -0.17%

%

Regression: 0.12% | CAGR (5y): 0.98%

Capped at 18.00x (Historical 5y: 9.34x)

%

Historical and Projected Price

Historical and Projected Operating Income

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.