DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$375.07
Today's Fair Value
$392.77 +4.72%
Margin of Safety
+4.51%
Projected Value (5Y)
$632.56 +68.65%
Dividends Paid (5Y)
$46.55
DCF Inputs
Scenario
%
Regression: 6.47% | CAGR (5y): 8.17%
%
Regression: -0.36% | CAGR (5y): 0.83%
%
Regression: 7.26% | CAGR (5y): 5.23%
Capped at 13.67x (Historical 5y: 1.12x)
%