DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$399.30
Today's Fair Value
$360.63 -9.68%
Margin of Safety
-10.72%
Projected Value (5Y)
$580.80 +45.45%
Dividends Paid (5Y)
$24.46
DCF Inputs
Scenario
%
Regression: 5.94% | CAGR (5y): 11.63%
%
Regression: -0.91% | CAGR (5y): -3.73%
%
Regression: 10.58% | CAGR (5y): 46.98%
Capped at 30.00x (Historical 5y: 30.25x)
%