DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$307.21
Today's Fair Value
$339.69 +10.57%
Margin of Safety
+9.56%
Projected Value (5Y)
$547.07 +78.08%
Dividends Paid (5Y)
$27.95
DCF Inputs
Scenario
%
Regression: 5.95% | CAGR (5y): 9.35%
%
Regression: -3.36% | CAGR (5y): -4.29%
%
Regression: 0% | CAGR (5y): 107.79%
Capped at 30.00x (Historical 5y: 26.91x)
%