DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$466.44
Today's Fair Value
$475.25 +1.89%
Margin of Safety
+1.85%
Projected Value (5Y)
$765.39 +64.09%
Dividends Paid (5Y)
$22.95
DCF Inputs
Scenario
%
Regression: 46.9% | CAGR (5y): 37.59%
%
Regression: 2.06% | CAGR (5y): 4.73%
%
Regression: 8.77% | CAGR (5y): 5.37%
Capped at 13.67x (Historical 5y: 3.55x)
%