DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$457.49
Today's Fair Value
$558.36 +22.05%
Margin of Safety
+18.07%
Projected Value (5Y)
$899.25 +96.56%
Dividends Paid (5Y)
$34.83
DCF Inputs
Scenario
%
Regression: 10.01% | CAGR (5y): 19.73%
%
Regression: -0.55% | CAGR (5y): -0.35%
%
Regression: 9.3% | CAGR (5y): 7.7%
Capped at 18.00x (Historical 5y: 19.69x)
%