DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$321.36
Today's Fair Value
$220.72 -31.32%
Margin of Safety
-45.60%
Projected Value (5Y)
$355.47 +10.61%
Dividends Paid (5Y)
$1.45
DCF Inputs
Scenario
%
Regression: 14.18% | CAGR (5y): 21.97%
%
Regression: 0.55% | CAGR (5y): 0.5%
%
Regression: 4% | CAGR (5y): 8.02%
Capped at 18.00x (Historical 5y: 42.43x)
%