DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$350.62
Today's Fair Value
$401.17 +14.42%
Margin of Safety
+12.60%
Projected Value (5Y)
$646.09 +84.27%
Dividends Paid (5Y)
$16.30
DCF Inputs
Scenario
%
Regression: 13.96% | CAGR (5y): 21.09%
%
Regression: -0.41% | CAGR (5y): -0.3%
%
Regression: 11.32% | CAGR (5y): 18.6%
Capped at 18.00x (Historical 5y: 18.84x)
%