DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$307.18
Today's Fair Value
$253.89 -17.35%
Margin of Safety
-20.99%
Projected Value (5Y)
$408.90 +33.11%
Dividends Paid (5Y)
$48.04
DCF Inputs
Scenario
%
Regression: 22.14% | CAGR (5y): 0%
%
Regression: 3.19% | CAGR (5y): 4.95%
%
Regression: 9.48% | CAGR (5y): 270.81%
Capped at 30.00x (Historical 5y: 34.44x)
%