DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$380.12
Today's Fair Value
$391.75 +3.06%
Margin of Safety
+2.97%
Projected Value (5Y)
$630.92 +65.98%
Dividends Paid (5Y)
$12.22
DCF Inputs
Scenario
%
Regression: -1.24% | CAGR (5y): 42.35%
%
Regression: -0.93% | CAGR (5y): -2.17%
%
Regression: 8.34% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 18.21x)
%