DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$263.58
Today's Fair Value
$335.44 +27.26%
Margin of Safety
+21.42%
Projected Value (5Y)
$540.23 +104.96%
Dividends Paid (5Y)
$44.57
DCF Inputs
Scenario
%
Regression: 6.25% | CAGR (5y): 9.21%
%
Regression: -2.29% | CAGR (5y): -0.91%
%
Regression: 7.42% | CAGR (5y): 7.59%
Capped at 30.00x (Historical 5y: 30.23x)
%