DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$357.03
Today's Fair Value
$388.30 +8.76%
Margin of Safety
+8.05%
Projected Value (5Y)
$625.36 +75.16%
Dividends Paid (5Y)
$3.99
DCF Inputs
Scenario
%
Regression: 5.48% | CAGR (5y): 25.83%
%
Regression: -3.26% | CAGR (5y): -3.13%
%
Regression: 5.26% | CAGR (5y): 18.92%
Capped at 30.00x (Historical 5y: 30.53x)
%