DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$318.60
Today's Fair Value
$366.66 +15.08%
Margin of Safety
+13.11%
Projected Value (5Y)
$590.51 +85.35%
Dividends Paid (5Y)
$83.21
DCF Inputs
Scenario
%
Regression: 10.96% | CAGR (5y): 11.54%
%
Regression: 0.4% | CAGR (5y): 1.52%
%
Regression: 12.46% | CAGR (5y): 11.08%
Capped at 18.00x (Historical 5y: 18.62x)
%