DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$375.93
Today's Fair Value
$316.98 -15.68%
Margin of Safety
-18.60%
Projected Value (5Y)
$510.50 +35.8%
Dividends Paid (5Y)
$27.09
DCF Inputs
Scenario
%
Regression: 17.75% | CAGR (5y): 18.48%
%
Regression: 5.54% | CAGR (5y): 5.95%
%
Regression: 9.78% | CAGR (5y): 9.78%
Capped at 30.00x (Historical 5y: 33.96x)
%