DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$351.98
Today's Fair Value
$222.62 -36.75%
Margin of Safety
-58.11%
Projected Value (5Y)
$358.53 +1.86%
Dividends Paid (5Y)
$39.56
DCF Inputs
Scenario
%
Regression: 3.91% | CAGR (5y): 5.51%
%
Regression: -3.03% | CAGR (5y): -1.98%
%
Regression: 12.63% | CAGR (5y): 10.76%
Capped at 13.67x (Historical 5y: 1.71x)
%