DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$258.24
Today's Fair Value
$425.18 +64.65%
Margin of Safety
+39.26%
Projected Value (5Y)
$684.76 +165.16%
Dividends Paid (5Y)
$43.34
DCF Inputs
Scenario
%
Regression: 10.73% | CAGR (5y): 6.18%
%
Regression: -0.68% | CAGR (5y): -0.9%
%
Regression: 10.21% | CAGR (5y): 12.83%
Capped at 30.00x (Historical 5y: 26.26x)
%