DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$350.67
Today's Fair Value
$223.74 -36.2%
Margin of Safety
-56.73%
Projected Value (5Y)
$360.34 +2.76%
Dividends Paid (5Y)
$7.00
DCF Inputs
Scenario
%
Regression: 5.47% | CAGR (5y): 11.8%
%
Regression: -1.97% | CAGR (5y): -0.83%
%
Regression: 9.84% | CAGR (5y): 3.54%
Capped at 18.00x (Historical 5y: 14.12x)
%