DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$344.11
Today's Fair Value
$391.89 +13.89%
Margin of Safety
+12.19%
Projected Value (5Y)
$631.14 +83.41%
Dividends Paid (5Y)
$12.44
DCF Inputs
Scenario
%
Regression: -1.24% | CAGR (5y): 42.35%
%
Regression: -0.93% | CAGR (5y): -2.17%
%
Regression: 8.14% | CAGR (5y): 1.92%
Capped at 18.00x (Historical 5y: 18.74x)
%