DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$369.97
Today's Fair Value
$300.17 -18.87%
Margin of Safety
-23.25%
Projected Value (5Y)
$483.43 +30.67%
Dividends Paid (5Y)
$25.92
DCF Inputs
Scenario
%
Regression: 7.26% | CAGR (5y): 17.63%
%
Regression: -1.79% | CAGR (5y): -0.73%
%
Regression: 7.15% | CAGR (5y): 7.59%
Capped at 18.00x (Historical 5y: 25.02x)
%