DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$326.57
Today's Fair Value
$235.04 -28.03%
Margin of Safety
-38.94%
Projected Value (5Y)
$378.54 +15.91%
Dividends Paid (5Y)
$35.42
DCF Inputs
Scenario
%
Regression: 13.92% | CAGR (5y): 14.06%
%
Regression: 0.11% | CAGR (5y): 0.05%
%
Regression: 21.93% | CAGR (5y): 15.14%
Capped at 30.00x (Historical 5y: n/a)
%