DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$208.79
Today's Fair Value
$143.13 -31.45%
Margin of Safety
-45.87%
Projected Value (5Y)
$230.51 +10.4%
Dividends Paid (5Y)
$33.51
DCF Inputs
Scenario
%
Regression: 4.39% | CAGR (5y): 2.97%
%
Regression: 0.04% | CAGR (5y): 0%
%
Regression: 4.54% | CAGR (5y): 4.38%
Capped at 30.00x (Historical 5y: 18.94x)
%