DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$220.61
Today's Fair Value
$213.27 -3.33%
Margin of Safety
-3.44%
Projected Value (5Y)
$343.48 +55.7%
Dividends Paid (5Y)
$25.14
DCF Inputs
Scenario
%
Regression: 8.08% | CAGR (5y): 6.97%
%
Regression: -0.65% | CAGR (5y): -0.35%
%
Regression: 9.85% | CAGR (5y): 7.59%
Capped at 30.00x (Historical 5y: 40.31x)
%