DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$313.71
Today's Fair Value
$622.56 +98.45%
Margin of Safety
+49.61%
Projected Value (5Y)
$1002.64 +219.61%
Dividends Paid (5Y)
$55.97
DCF Inputs
Scenario
%
Regression: 11.14% | CAGR (5y): 5.92%
%
Regression: -4.63% | CAGR (5y): -2.9%
%
Regression: 15.71% | CAGR (5y): 16.45%
Capped at 30.00x (Historical 5y: 28.27x)
%