DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$392.01
Today's Fair Value
$428.83 +9.39%
Margin of Safety
+8.59%
Projected Value (5Y)
$690.63 +76.18%
Dividends Paid (5Y)
$32.47
DCF Inputs
Scenario
%
Regression: 12.24% | CAGR (5y): 9.92%
%
Regression: -3.97% | CAGR (5y): -4.71%
%
Regression: 14.01% | CAGR (5y): 16.56%
Capped at 30.00x (Historical 5y: 16.77x)
%