DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$313.28
Today's Fair Value
$206.03 -34.23%
Margin of Safety
-52.06%
Projected Value (5Y)
$331.81 +5.91%
Dividends Paid (5Y)
$36.37
DCF Inputs
Scenario
%
Regression: 7% | CAGR (5y): 1.93%
%
Regression: -1.4% | CAGR (5y): -2.26%
%
Regression: 20.33% | CAGR (5y): 16.25%
Capped at 18.00x (Historical 5y: 8.52x)
%