DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$308.78
Today's Fair Value
$213.65 -30.81%
Margin of Safety
-44.53%
Projected Value (5Y)
$344.09 +11.44%
Dividends Paid (5Y)
$14.25
DCF Inputs
Scenario
%
Regression: 4.38% | CAGR (5y): 11.65%
%
Regression: -1.24% | CAGR (5y): -0.95%
%
Regression: 7.81% | CAGR (5y): 6.4%
Capped at 30.00x (Historical 5y: 15.83x)
%