DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$480.01
Today's Fair Value
$678.75 +41.4%
Margin of Safety
+29.28%
Projected Value (5Y)
$1093.14 +127.73%
Dividends Paid (5Y)
$24.23
DCF Inputs
Scenario
%
Regression: 8.68% | CAGR (5y): 11.2%
%
Regression: 0.62% | CAGR (5y): 0.39%
%
Regression: 14.16% | CAGR (5y): 10.1%
Capped at 30.00x (Historical 5y: 28.94x)
%