DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$355.52
Today's Fair Value
$275.84 -22.41%
Margin of Safety
-28.89%
Projected Value (5Y)
$444.24 +24.95%
Dividends Paid (5Y)
$69.22
DCF Inputs
Scenario
%
Regression: 5.9% | CAGR (5y): 8.55%
%
Regression: -1.21% | CAGR (5y): -0.67%
%
Regression: 15.34% | CAGR (5y): 14.68%
Capped at 18.00x (Historical 5y: 11.4x)
%