DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$277.79
Today's Fair Value
$481.72 +73.41%
Margin of Safety
+42.33%
Projected Value (5Y)
$775.81 +179.28%
Dividends Paid (5Y)
$16.08
DCF Inputs
Scenario
%
Regression: 19.85% | CAGR (5y): 23.22%
%
Regression: 3.59% | CAGR (5y): 5.95%
%
Regression: 5.15% | CAGR (5y): 7.79%
Capped at 13.67x (Historical 5y: 4.11x)
%