DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$281.25
Today's Fair Value
$219.15 -22.08%
Margin of Safety
-28.34%
Projected Value (5Y)
$352.94 +25.49%
Dividends Paid (5Y)
$15.65
DCF Inputs
Scenario
%
Regression: 16.62% | CAGR (5y): 9.89%
%
Regression: -0.21% | CAGR (5y): -0.2%
%
Regression: 29.7% | CAGR (5y): 7.17%
Capped at 30.00x (Historical 5y: 44.07x)
%