DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$354.27
Today's Fair Value
$280.44 -20.84%
Margin of Safety
-26.33%
Projected Value (5Y)
$451.65 +27.49%
Dividends Paid (5Y)
$36.99
DCF Inputs
Scenario
%
Regression: 1.76% | CAGR (5y): 5.32%
%
Regression: -1.63% | CAGR (5y): -0.99%
%
Regression: 8.74% | CAGR (5y): 6.18%
Capped at 18.00x (Historical 5y: 16.03x)
%