DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$399.66
Today's Fair Value
$495.53 +23.99%
Margin of Safety
+19.35%
Projected Value (5Y)
$798.06 +99.68%
Dividends Paid (5Y)
$29.65
DCF Inputs
Scenario
%
Regression: 3.43% | CAGR (5y): 0%
%
Regression: -4.21% | CAGR (5y): -5.36%
%
Regression: 15.12% | CAGR (5y): 3.83%
Capped at 18.00x (Historical 5y: 8.49x)
%