DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$402.90
Today's Fair Value
$282.40 -29.91%
Margin of Safety
-42.67%
Projected Value (5Y)
$454.81 +12.88%
Dividends Paid (5Y)
$4.11
DCF Inputs
Scenario
%
Regression: 14.38% | CAGR (5y): 19.36%
%
Regression: 0.22% | CAGR (5y): 0.85%
%
Regression: 1.05% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 44.86x)
%