DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$336.13
Today's Fair Value
$249.07 -25.9%
Margin of Safety
-34.95%
Projected Value (5Y)
$401.13 +19.34%
Dividends Paid (5Y)
$6.45
DCF Inputs
Scenario
%
Regression: 7.16% | CAGR (5y): 5.24%
%
Regression: -4.4% | CAGR (5y): -3.06%
%
Regression: 11.79% | CAGR (5y): 4.51%
Capped at 30.00x (Historical 5y: 33.16x)
%