DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$344.17
Today's Fair Value
$260.08 -24.43%
Margin of Safety
-32.33%
Projected Value (5Y)
$418.86 +21.7%
Dividends Paid (5Y)
$6.45
DCF Inputs
Scenario
%
Regression: 7.74% | CAGR (5y): 7.52%
%
Regression: -4.18% | CAGR (5y): -2.68%
%
Regression: 11.79% | CAGR (5y): 4.51%
Capped at 30.00x (Historical 5y: 33.42x)
%