DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$364.26
Today's Fair Value
$272.21 -25.27%
Margin of Safety
-33.82%
Projected Value (5Y)
$438.40 +20.35%
Dividends Paid (5Y)
$22.15
DCF Inputs
Scenario
%
Regression: 4.36% | CAGR (5y): 5.76%
%
Regression: -0.16% | CAGR (5y): -2.65%
%
Regression: 4.03% | CAGR (5y): 4.72%
Capped at 13.67x (Historical 5y: 1.6x)
%