DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$350.21
Today's Fair Value
$291.81 -16.68%
Margin of Safety
-20.01%
Projected Value (5Y)
$469.96 +34.19%
Dividends Paid (5Y)
$20.96
DCF Inputs
Scenario
%
Regression: 6.9% | CAGR (5y): -3.09%
%
Regression: -1.42% | CAGR (5y): -1.9%
%
Regression: 14.32% | CAGR (5y): 8.76%
Capped at 30.00x (Historical 5y: 38.31x)
%