DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$241.99
Today's Fair Value
$240.04 -0.81%
Margin of Safety
-0.81%
Projected Value (5Y)
$386.59 +59.75%
Dividends Paid (5Y)
$84.02
DCF Inputs
Scenario
%
Regression: 6.07% | CAGR (5y): -11.89%
%
Regression: 1.09% | CAGR (5y): 2.3%
%
Regression: 13.82% | CAGR (5y): 33.33%
Capped at 30.00x (Historical 5y: 36.69x)
%