DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$675.48
Today's Fair Value
$698.18 +3.36%
Margin of Safety
+3.25%
Projected Value (5Y)
$1124.43 +66.46%
Dividends Paid (5Y)
$42.28
DCF Inputs
Scenario
%
Regression: 18.52% | CAGR (5y): 14%
%
Regression: -1.83% | CAGR (5y): -3.01%
%
Regression: 10.06% | CAGR (5y): 12.41%
Capped at 18.00x (Historical 5y: 13.9x)
%