DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$366.11
Today's Fair Value
$401.72 +9.73%
Margin of Safety
+8.86%
Projected Value (5Y)
$646.97 +76.71%
Dividends Paid (5Y)
$4.80
DCF Inputs
Scenario
%
Regression: -1.34% | CAGR (5y): 41.74%
%
Regression: 3.53% | CAGR (5y): 4.38%
%
Regression: -3.74% | CAGR (5y): 175%
Capped at 30.00x (Historical 5y: 30.84x)
%