DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$422.44
Today's Fair Value
$594.00 +40.61%
Margin of Safety
+28.88%
Projected Value (5Y)
$956.64 +126.46%
Dividends Paid (5Y)
$34.85
DCF Inputs
Scenario
%
Regression: 10.01% | CAGR (5y): 19.73%
%
Regression: -0.55% | CAGR (5y): -0.35%
%
Regression: 9.35% | CAGR (5y): 7.7%
Capped at 18.00x (Historical 5y: 19.67x)
%