DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$274.61
Today's Fair Value
$310.60 +13.11%
Margin of Safety
+11.59%
Projected Value (5Y)
$500.23 +82.16%
Dividends Paid (5Y)
$54.07
DCF Inputs
Scenario
%
Regression: 14.39% | CAGR (5y): -1.95%
%
Regression: 1.29% | CAGR (5y): -6.31%
%
Regression: 60.06% | CAGR (5y): 15.59%
Capped at 30.00x (Historical 5y: 10.19x)
%