DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$293.81
Today's Fair Value
$490.24 +66.86%
Margin of Safety
+40.07%
Projected Value (5Y)
$789.54 +168.72%
Dividends Paid (5Y)
$45.75
DCF Inputs
Scenario
%
Regression: 12.59% | CAGR (5y): 15.7%
%
Regression: -1.4% | CAGR (5y): -1.38%
%
Regression: 12.4% | CAGR (5y): 12.82%
Capped at 30.00x (Historical 5y: 30.64x)
%