DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$476.23
Today's Fair Value
$411.58 -13.58%
Margin of Safety
-15.71%
Projected Value (5Y)
$662.85 +39.19%
Dividends Paid (5Y)
$5.94
DCF Inputs
Scenario
%
Regression: 6.85% | CAGR (5y): 17.16%
%
Regression: -2.34% | CAGR (5y): -2.17%
%
Regression: 6.92% | CAGR (5y): 7.39%
Capped at 18.00x (Historical 5y: 19.9x)
%