DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$351.59
Today's Fair Value
$291.77 -17.01%
Margin of Safety
-20.50%
Projected Value (5Y)
$469.90 +33.65%
Dividends Paid (5Y)
$127.88
DCF Inputs
Scenario
%
Regression: 6.32% | CAGR (5y): 11.28%
%
Regression: 0.01% | CAGR (5y): 0.04%
%
Regression: 13.27% | CAGR (5y): 64.68%
Capped at 13.67x (Historical 5y: 1.57x)
%