DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$234.26
Today's Fair Value
$199.99 -14.63%
Margin of Safety
-17.14%
Projected Value (5Y)
$322.09 +37.49%
Dividends Paid (5Y)
$17.38
DCF Inputs
Scenario
%
Regression: 4.3% | CAGR (5y): 4.74%
%
Regression: -0.23% | CAGR (5y): -0.12%
%
Regression: 8.23% | CAGR (5y): 5.64%
Capped at 30.00x (Historical 5y: 50.45x)
%