DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$433.75
Today's Fair Value
$470.83 +8.55%
Margin of Safety
+7.88%
Projected Value (5Y)
$758.27 +74.82%
Dividends Paid (5Y)
$54.48
DCF Inputs
Scenario
%
Regression: 8.28% | CAGR (5y): 5.11%
%
Regression: -0.65% | CAGR (5y): -0.95%
%
Regression: 9.71% | CAGR (5y): 11.8%
Capped at 30.00x (Historical 5y: 36.49x)
%