DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$326.08
Today's Fair Value
$269.81 -17.26%
Margin of Safety
-20.86%
Projected Value (5Y)
$434.53 +33.26%
Dividends Paid (5Y)
$21.91
DCF Inputs
Scenario
%
Regression: 26.69% | CAGR (5y): 14.97%
%
Regression: 3.45% | CAGR (5y): 2.88%
%
Regression: 33.91% | CAGR (5y): 12.54%
Capped at 30.00x (Historical 5y: 42.08x)
%