DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$469.15
Today's Fair Value
$664.33 +41.6%
Margin of Safety
+29.38%
Projected Value (5Y)
$1069.91 +128.05%
Dividends Paid (5Y)
$17.97
DCF Inputs
Scenario
%
Regression: 11.37% | CAGR (5y): 18.22%
%
Regression: -1.41% | CAGR (5y): -1.43%
%
Regression: 9.1% | CAGR (5y): 8.83%
Capped at 18.00x (Historical 5y: 16.37x)
%