DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$272.43
Today's Fair Value
$320.10 +17.5%
Margin of Safety
+14.89%
Projected Value (5Y)
$515.53 +89.23%
Dividends Paid (5Y)
$8.60
DCF Inputs
Scenario
%
Regression: 15.18% | CAGR (5y): 14.13%
%
Regression: 0.63% | CAGR (5y): 0.39%
%
Regression: 9.78% | CAGR (5y): 7.39%
Capped at 18.00x (Historical 5y: 20.91x)
%