DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$499.30
Today's Fair Value
$472.67 -5.33%
Margin of Safety
-5.63%
Projected Value (5Y)
$761.24 +52.46%
Dividends Paid (5Y)
$54.48
DCF Inputs
Scenario
%
Regression: 8.24% | CAGR (5y): 5.35%
%
Regression: -0.65% | CAGR (5y): -0.95%
%
Regression: 9.71% | CAGR (5y): 11.8%
Capped at 30.00x (Historical 5y: 35.64x)
%