DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$468.59
Today's Fair Value
$409.06 -12.7%
Margin of Safety
-14.55%
Projected Value (5Y)
$658.79 +40.59%
Dividends Paid (5Y)
$26.67
DCF Inputs
Scenario
%
Regression: 33.24% | CAGR (5y): 5.87%
%
Regression: -1.05% | CAGR (5y): -1.01%
%
Regression: 12.98% | CAGR (5y): 10.74%
Capped at 13.67x (Historical 5y: 21.24x)
%