DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$435.43
Today's Fair Value
$300.21 -31.05%
Margin of Safety
-45.04%
Projected Value (5Y)
$483.49 +11.04%
Dividends Paid (5Y)
$25.98
DCF Inputs
Scenario
%
Regression: 7.26% | CAGR (5y): 17.63%
%
Regression: -1.79% | CAGR (5y): -0.73%
%
Regression: 7.32% | CAGR (5y): 7.59%
Capped at 18.00x (Historical 5y: 24.57x)
%