DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$294.06
Today's Fair Value
$305.16 +3.77%
Margin of Safety
+3.64%
Projected Value (5Y)
$491.47 +67.13%
Dividends Paid (5Y)
$54.07
DCF Inputs
Scenario
%
Regression: 14.39% | CAGR (5y): -1.95%
%
Regression: 1.29% | CAGR (5y): -6.31%
%
Regression: 60.43% | CAGR (5y): 15.59%
Capped at 30.00x (Historical 5y: 9.99x)
%