DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$250.64
Today's Fair Value
$248.45 -0.87%
Margin of Safety
-0.88%
Projected Value (5Y)
$400.13 +59.64%
Dividends Paid (5Y)
$11.01
DCF Inputs
Scenario
%
Regression: 5.36% | CAGR (5y): 16.46%
%
Regression: -3.29% | CAGR (5y): -4.22%
%
Regression: 4.88% | CAGR (5y): 0.97%
Capped at 30.00x (Historical 5y: 11.18x)
%