DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$490.45
Today's Fair Value
$540.31 +10.17%
Margin of Safety
+9.23%
Projected Value (5Y)
$870.18 +77.42%
Dividends Paid (5Y)
$31.98
DCF Inputs
Scenario
%
Regression: 10.7% | CAGR (5y): 12.45%
%
Regression: -0.74% | CAGR (5y): -0.7%
%
Regression: 12.33% | CAGR (5y): 11.25%
Capped at 30.00x (Historical 5y: 33.3x)
%