DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$320.30
Today's Fair Value
$261.21 -18.45%
Margin of Safety
-22.62%
Projected Value (5Y)
$420.68 +31.34%
Dividends Paid (5Y)
$36.94
DCF Inputs
Scenario
%
Regression: 9.27% | CAGR (5y): 10.74%
%
Regression: -0.43% | CAGR (5y): -0.48%
%
Regression: 4.12% | CAGR (5y): 8.51%
Capped at 30.00x (Historical 5y: 15.97x)
%