DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$309.07
Today's Fair Value
$234.36 -24.17%
Margin of Safety
-31.88%
Projected Value (5Y)
$377.44 +22.12%
Dividends Paid (5Y)
$32.33
DCF Inputs
Scenario
%
Regression: 2.08% | CAGR (5y): 3.36%
%
Regression: -3.34% | CAGR (5y): -2.61%
%
Regression: 8.82% | CAGR (5y): 6.13%
Capped at 18.00x (Historical 5y: 14.97x)
%