DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$314.99
Today's Fair Value
$310.40 -1.46%
Margin of Safety
-1.48%
Projected Value (5Y)
$499.90 +58.7%
Dividends Paid (5Y)
$41.49
DCF Inputs
Scenario
%
Regression: 34.67% | CAGR (5y): 22.18%
%
Regression: 7.52% | CAGR (5y): -1.53%
%
Regression: 0.29% | CAGR (5y): 64.03%
Capped at 18.00x (Historical 5y: 11.95x)
%