DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$228.28
Today's Fair Value
$218.09 -4.46%
Margin of Safety
-4.67%
Projected Value (5Y)
$351.23 +53.86%
Dividends Paid (5Y)
$12.23
DCF Inputs
Scenario
%
Regression: 6.23% | CAGR (5y): 3.7%
%
Regression: -2.25% | CAGR (5y): -1.85%
%
Regression: 13.92% | CAGR (5y): 15.27%
Capped at 30.00x (Historical 5y: 27.83x)
%