DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$563.81
Today's Fair Value
$565.60 +0.32%
Margin of Safety
+0.32%
Projected Value (5Y)
$910.91 +61.56%
Dividends Paid (5Y)
$27.62
DCF Inputs
Scenario
%
Regression: 18.49% | CAGR (5y): 8.82%
%
Regression: -3.93% | CAGR (5y): -0.8%
%
Regression: 29.29% | CAGR (5y): 13.56%
Capped at 30.00x (Historical 5y: 38.76x)
%