DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$307.07
Today's Fair Value
$398.44 +29.76%
Margin of Safety
+22.93%
Projected Value (5Y)
$641.69 +108.97%
Dividends Paid (5Y)
$3.99
DCF Inputs
Scenario
%
Regression: 5.48% | CAGR (5y): 25.83%
%
Regression: -3.26% | CAGR (5y): -3.13%
%
Regression: 5.23% | CAGR (5y): 18.92%
Capped at 30.00x (Historical 5y: 30.31x)
%