DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$263.54
Today's Fair Value
$260.80 -1.04%
Margin of Safety
-1.05%
Projected Value (5Y)
$420.02 +59.38%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.78% | CAGR (5y): 7.64%
%
Regression: 1.49% | CAGR (5y): -2.31%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 23.38x)
%