DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$306.38
Today's Fair Value
$353.90 +15.51%
Margin of Safety
+13.43%
Projected Value (5Y)
$569.96 +86.03%
Dividends Paid (5Y)
$27.95
DCF Inputs
Scenario
%
Regression: 5.95% | CAGR (5y): 9.35%
%
Regression: -3.36% | CAGR (5y): -4.29%
%
Regression: 0% | CAGR (5y): 107.79%
Capped at 30.00x (Historical 5y: 27.14x)
%