DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$232.39
Today's Fair Value
$128.93 -44.52%
Margin of Safety
-80.25%
Projected Value (5Y)
$207.64 -10.65%
Dividends Paid (5Y)
$15.66
DCF Inputs
Scenario
%
Regression: 22.31% | CAGR (5y): -3.77%
%
Regression: 10.74% | CAGR (5y): 9.97%
%
Regression: 24.09% | CAGR (5y): 19.14%
Capped at 30.00x (Historical 5y: 12.32x)
%