DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$236.07
Today's Fair Value
$199.19 -15.62%
Margin of Safety
-18.51%
Projected Value (5Y)
$320.79 +35.89%
Dividends Paid (5Y)
$17.08
DCF Inputs
Scenario
%
Regression: 4.3% | CAGR (5y): 4.74%
%
Regression: -0.23% | CAGR (5y): -0.12%
%
Regression: 6.98% | CAGR (5y): 5.4%
Capped at 30.00x (Historical 5y: 50.52x)
%