DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$282.89
Today's Fair Value
$267.90 -5.3%
Margin of Safety
-5.60%
Projected Value (5Y)
$431.46 +52.52%
Dividends Paid (5Y)
$4.11
DCF Inputs
Scenario
%
Regression: 14.38% | CAGR (5y): 19.36%
%
Regression: 0.22% | CAGR (5y): 0.85%
%
Regression: 1.05% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 45.14x)
%