DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$410.97
Today's Fair Value
$382.27 -6.98%
Margin of Safety
-7.51%
Projected Value (5Y)
$615.65 +49.8%
Dividends Paid (5Y)
$46.59
DCF Inputs
Scenario
%
Regression: 6.47% | CAGR (5y): 7.38%
%
Regression: -0.36% | CAGR (5y): 0.83%
%
Regression: 7.34% | CAGR (5y): 5.23%
Capped at 13.67x (Historical 5y: 1.12x)
%