DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$300.85
Today's Fair Value
$640.18 +112.79%
Margin of Safety
+53.01%
Projected Value (5Y)
$1031.01 +242.7%
Dividends Paid (5Y)
$55.92
DCF Inputs
Scenario
%
Regression: 11.14% | CAGR (5y): 5.92%
%
Regression: -4.63% | CAGR (5y): -2.9%
%
Regression: 15.63% | CAGR (5y): 16.45%
Capped at 30.00x (Historical 5y: 28.5x)
%