DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$337.04
Today's Fair Value
$229.32 -31.96%
Margin of Safety
-46.97%
Projected Value (5Y)
$369.32 +9.58%
Dividends Paid (5Y)
$40.49
DCF Inputs
Scenario
%
Regression: 3.95% | CAGR (5y): 5.12%
%
Regression: -3.05% | CAGR (5y): -2.06%
%
Regression: 12.58% | CAGR (5y): 10.7%
Capped at 13.67x (Historical 5y: 1.71x)
%