DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$684.73
Today's Fair Value
$697.76 +1.9%
Margin of Safety
+1.87%
Projected Value (5Y)
$1123.75 +64.12%
Dividends Paid (5Y)
$43.16
DCF Inputs
Scenario
%
Regression: 18.52% | CAGR (5y): 14%
%
Regression: -1.83% | CAGR (5y): -3.01%
%
Regression: 9.99% | CAGR (5y): 14.31%
Capped at 18.00x (Historical 5y: 13.88x)
%