DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$425.97
Today's Fair Value
$547.30 +28.48%
Margin of Safety
+22.17%
Projected Value (5Y)
$881.44 +106.93%
Dividends Paid (5Y)
$17.75
DCF Inputs
Scenario
%
Regression: 12.09% | CAGR (5y): 4.97%
%
Regression: -5.35% | CAGR (5y): -7.75%
%
Regression: 0.79% | CAGR (5y): 11.45%
Capped at 30.00x (Historical 5y: 16.19x)
%