DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$505.26
Today's Fair Value
$427.22 -15.45%
Margin of Safety
-18.27%
Projected Value (5Y)
$688.04 +36.18%
Dividends Paid (5Y)
$26.69
DCF Inputs
Scenario
%
Regression: 31.55% | CAGR (5y): 5.43%
%
Regression: -1.05% | CAGR (5y): -1.01%
%
Regression: 13.06% | CAGR (5y): 10.74%
Capped at 13.67x (Historical 5y: 21.24x)
%