DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$339.68
Today's Fair Value
$218.57 -35.65%
Margin of Safety
-55.41%
Projected Value (5Y)
$352.01 +3.63%
Dividends Paid (5Y)
$14.25
DCF Inputs
Scenario
%
Regression: 4.38% | CAGR (5y): 11.65%
%
Regression: -1.24% | CAGR (5y): -0.95%
%
Regression: 7.81% | CAGR (5y): 6.4%
Capped at 30.00x (Historical 5y: 16.21x)
%