DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$291.74
Today's Fair Value
$404.85 +38.77%
Margin of Safety
+27.94%
Projected Value (5Y)
$652.02 +123.49%
Dividends Paid (5Y)
$21.66
DCF Inputs
Scenario
%
Regression: 17.66% | CAGR (5y): 8.81%
%
Regression: 0.12% | CAGR (5y): 0.1%
%
Regression: 10.42% | CAGR (5y): 6.91%
Capped at 30.00x (Historical 5y: 43.06x)
%