DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$473.19
Today's Fair Value
$562.08 +18.79%
Margin of Safety
+15.81%
Projected Value (5Y)
$905.23 +91.3%
Dividends Paid (5Y)
$18.67
DCF Inputs
Scenario
%
Regression: 12.09% | CAGR (5y): 4.97%
%
Regression: -5.35% | CAGR (5y): -7.75%
%
Regression: 0.29% | CAGR (5y): 16.27%
Capped at 30.00x (Historical 5y: 16.2x)
%