DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$326.70
Today's Fair Value
$299.00 -8.48%
Margin of Safety
-9.26%
Projected Value (5Y)
$481.54 +47.4%
Dividends Paid (5Y)
$20.94
DCF Inputs
Scenario
%
Regression: 6.9% | CAGR (5y): -3.09%
%
Regression: -1.42% | CAGR (5y): -1.9%
%
Regression: 14.23% | CAGR (5y): 8.76%
Capped at 30.00x (Historical 5y: 38.4x)
%