DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$320.11
Today's Fair Value
$211.03 -34.08%
Margin of Safety
-51.69%
Projected Value (5Y)
$339.87 +6.17%
Dividends Paid (5Y)
$18.98
DCF Inputs
Scenario
%
Regression: 9.15% | CAGR (5y): 34.4%
%
Regression: -1.8% | CAGR (5y): 2.11%
%
Regression: 9% | CAGR (5y): 15.28%
Capped at 30.00x (Historical 5y: 18.34x)
%