DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$392.87
Today's Fair Value
$404.51 +2.96%
Margin of Safety
+2.88%
Projected Value (5Y)
$651.46 +65.82%
Dividends Paid (5Y)
$26.89
DCF Inputs
Scenario
%
Regression: 1.17% | CAGR (5y): 22.24%
%
Regression: -3.22% | CAGR (5y): -3.25%
%
Regression: 6.34% | CAGR (5y): 22.74%
Capped at 30.00x (Historical 5y: 17.92x)
%