DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$374.41
Today's Fair Value
$290.47 -22.42%
Margin of Safety
-28.90%
Projected Value (5Y)
$467.81 +24.95%
Dividends Paid (5Y)
$37.46
DCF Inputs
Scenario
%
Regression: 1.76% | CAGR (5y): 5.32%
%
Regression: -1.63% | CAGR (5y): -0.99%
%
Regression: 8.7% | CAGR (5y): 6.07%
Capped at 18.00x (Historical 5y: 16.08x)
%