DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$410.15
Today's Fair Value
$487.52 +18.86%
Margin of Safety
+15.87%
Projected Value (5Y)
$785.16 +91.43%
Dividends Paid (5Y)
$28.41
DCF Inputs
Scenario
%
Regression: 10.43% | CAGR (5y): 20.94%
%
Regression: -1.73% | CAGR (5y): -1.66%
%
Regression: 15.91% | CAGR (5y): 12.2%
Capped at 18.00x (Historical 5y: 22.36x)
%