DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$330.88
Today's Fair Value
$291.27 -11.97%
Margin of Safety
-13.60%
Projected Value (5Y)
$469.09 +41.77%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.19% | CAGR (5y): 10.36%
%
Regression: -1.58% | CAGR (5y): -1.46%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 28.78x)
%