DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$349.94
Today's Fair Value
$299.28 -14.48%
Margin of Safety
-16.93%
Projected Value (5Y)
$482.00 +37.74%
Dividends Paid (5Y)
$61.91
DCF Inputs
Scenario
%
Regression: 7.46% | CAGR (5y): -5.03%
%
Regression: -2.75% | CAGR (5y): -1.55%
%
Regression: 16.79% | CAGR (5y): 7.57%
Capped at 30.00x (Historical 5y: 24.13x)
%