DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$185.94
Today's Fair Value
$113.50 -38.96%
Margin of Safety
-63.82%
Projected Value (5Y)
$182.79 -1.69%
Dividends Paid (5Y)
$42.61
DCF Inputs
Scenario
%
Regression: -5.93% | CAGR (5y): 0.44%
%
Regression: -1.54% | CAGR (5y): -1.79%
%
Regression: 0.7% | CAGR (5y): 4.41%
Capped at 13.67x (Historical 5y: 2.23x)
%