DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$417.11
Today's Fair Value
$316.99 -24%
Margin of Safety
-31.58%
Projected Value (5Y)
$510.52 +22.39%
Dividends Paid (5Y)
$27.10
DCF Inputs
Scenario
%
Regression: 17.75% | CAGR (5y): 18.48%
%
Regression: 5.54% | CAGR (5y): 5.95%
%
Regression: 9.83% | CAGR (5y): 9.78%
Capped at 30.00x (Historical 5y: 34.32x)
%