DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$295.06
Today's Fair Value
$430.62 +45.94%
Margin of Safety
+31.48%
Projected Value (5Y)
$693.51 +135.04%
Dividends Paid (5Y)
$16.07
DCF Inputs
Scenario
%
Regression: 16.37% | CAGR (5y): 0%
%
Regression: -0.49% | CAGR (5y): -1.38%
%
Regression: 6.25% | CAGR (5y): 53.33%
Capped at 30.00x (Historical 5y: 7.6x)
%