DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$217.92
Today's Fair Value
$162.18 -25.58%
Margin of Safety
-34.37%
Projected Value (5Y)
$261.20 +19.86%
Dividends Paid (5Y)
$53.31
DCF Inputs
Scenario
%
Regression: -2.18% | CAGR (5y): 5.75%
%
Regression: 0.68% | CAGR (5y): 1.09%
%
Regression: 4.88% | CAGR (5y): 10.1%
Capped at 13.67x (Historical 5y: 11.68x)
%