DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$406.97
Today's Fair Value
$384.03 -5.64%
Margin of Safety
-5.97%
Projected Value (5Y)
$618.49 +51.97%
Dividends Paid (5Y)
$64.60
DCF Inputs
Scenario
%
Regression: 10.35% | CAGR (5y): -4.92%
%
Regression: -0.63% | CAGR (5y): -1.08%
%
Regression: 19.59% | CAGR (5y): 10.9%
Capped at 30.00x (Historical 5y: 19.42x)
%