DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$357.78
Today's Fair Value
$269.36 -24.71%
Margin of Safety
-32.83%
Projected Value (5Y)
$433.80 +21.25%
Dividends Paid (5Y)
$21.18
DCF Inputs
Scenario
%
Regression: 26.69% | CAGR (5y): 14.97%
%
Regression: 3.45% | CAGR (5y): 2.88%
%
Regression: 32.84% | CAGR (5y): 12.54%
Capped at 30.00x (Historical 5y: 38.92x)
%