DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$339.32
Today's Fair Value
$349.27 +2.93%
Margin of Safety
+2.85%
Projected Value (5Y)
$562.50 +65.77%
Dividends Paid (5Y)
$8.74
DCF Inputs
Scenario
%
Regression: 12.96% | CAGR (5y): 12.97%
%
Regression: 1.63% | CAGR (5y): -1%
%
Regression: 3.06% | CAGR (5y): 2.65%
Capped at 13.67x (Historical 5y: 0.7x)
%