DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$319.11
Today's Fair Value
$321.25 +0.67%
Margin of Safety
+0.67%
Projected Value (5Y)
$517.38 +62.13%
Dividends Paid (5Y)
$25.27
DCF Inputs
Scenario
%
Regression: 4.69% | CAGR (5y): 7.94%
%
Regression: -3.38% | CAGR (5y): -2.89%
%
Regression: 10.95% | CAGR (5y): 16.37%
Capped at 13.67x (Historical 5y: 5.89x)
%