DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$283.39
Today's Fair Value
$320.10 +12.95%
Margin of Safety
+11.47%
Projected Value (5Y)
$515.53 +81.92%
Dividends Paid (5Y)
$8.60
DCF Inputs
Scenario
%
Regression: 15.18% | CAGR (5y): 14.13%
%
Regression: 0.63% | CAGR (5y): 0.39%
%
Regression: 8.5% | CAGR (5y): 7.48%
Capped at 18.00x (Historical 5y: 20.76x)
%