DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$252.72
Today's Fair Value
$183.36 -27.45%
Margin of Safety
-37.83%
Projected Value (5Y)
$295.30 +16.85%
Dividends Paid (5Y)
$21.51
DCF Inputs
Scenario
%
Regression: 17.05% | CAGR (5y): -0.92%
%
Regression: -3.92% | CAGR (5y): -4.87%
%
Regression: 13.46% | CAGR (5y): 19.43%
Capped at 30.00x (Historical 5y: 13.44x)
%