DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$318.14
Today's Fair Value
$366.84 +15.31%
Margin of Safety
+13.28%
Projected Value (5Y)
$590.80 +85.7%
Dividends Paid (5Y)
$4.57
DCF Inputs
Scenario
%
Regression: 3.69% | CAGR (5y): 11.51%
%
Regression: -3.61% | CAGR (5y): -3.17%
%
Regression: 1.93% | CAGR (5y): 9%
Capped at 18.00x (Historical 5y: 14.43x)
%