DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$259.61
Today's Fair Value
$318.50 +22.68%
Margin of Safety
+18.49%
Projected Value (5Y)
$512.94 +97.58%
Dividends Paid (5Y)
$35.20
DCF Inputs
Scenario
%
Regression: 5.68% | CAGR (5y): 7.69%
%
Regression: -2.09% | CAGR (5y): -2.17%
%
Regression: 34.75% | CAGR (5y): 14.51%
Capped at 30.00x (Historical 5y: 24.49x)
%