DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$271.53
Today's Fair Value
$284.54 +4.79%
Margin of Safety
+4.57%
Projected Value (5Y)
$458.26 +68.77%
Dividends Paid (5Y)
$7.09
DCF Inputs
Scenario
%
Regression: 9.24% | CAGR (5y): 40.87%
%
Regression: -0.5% | CAGR (5y): 0.48%
%
Regression: 5.57% | CAGR (5y): 3.49%
Capped at 18.00x (Historical 5y: 28.34x)
%