DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$284.00
Today's Fair Value
$315.12 +10.96%
Margin of Safety
+9.88%
Projected Value (5Y)
$507.51 +78.7%
Dividends Paid (5Y)
$37.91
DCF Inputs
Scenario
%
Regression: 7.36% | CAGR (5y): 4.56%
%
Regression: -4.09% | CAGR (5y): -4.05%
%
Regression: 22.71% | CAGR (5y): 20.72%
Capped at 13.67x (Historical 5y: 3.54x)
%