DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$289.58
Today's Fair Value
$277.77 -4.08%
Margin of Safety
-4.25%
Projected Value (5Y)
$447.35 +54.48%
Dividends Paid (5Y)
$9.96
DCF Inputs
Scenario
%
Regression: 18.43% | CAGR (5y): 13.58%
%
Regression: 0.36% | CAGR (5y): 2.01%
%
Regression: 0% | CAGR (5y): 46.15%
Capped at 18.00x (Historical 5y: 23.19x)
%