DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$328.55
Today's Fair Value
$476.23 +44.95%
Margin of Safety
+31.01%
Projected Value (5Y)
$766.98 +133.44%
Dividends Paid (5Y)
$32.43
DCF Inputs
Scenario
%
Regression: 12.24% | CAGR (5y): 9.92%
%
Regression: -3.97% | CAGR (5y): -4.71%
%
Regression: 13.93% | CAGR (5y): 16.56%
Capped at 30.00x (Historical 5y: 16.7x)
%