DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$337.00
Today's Fair Value
$260.89 -22.58%
Margin of Safety
-29.17%
Projected Value (5Y)
$420.17 +24.68%
Dividends Paid (5Y)
$28.45
DCF Inputs
Scenario
%
Regression: 11.51% | CAGR (5y): 8.57%
%
Regression: -0.14% | CAGR (5y): -0.04%
%
Regression: 6.7% | CAGR (5y): 5.96%
Capped at 13.67x (Historical 5y: 3.57x)
%