DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$285.69
Today's Fair Value
$402.42 +40.86%
Margin of Safety
+29.01%
Projected Value (5Y)
$648.10 +126.85%
Dividends Paid (5Y)
$121.94
DCF Inputs
Scenario
%
Regression: 12.56% | CAGR (5y): 2.74%
%
Regression: -2.44% | CAGR (5y): -0.94%
%
Regression: 25.82% | CAGR (5y): 25.98%
Capped at 30.00x (Historical 5y: 29.24x)
%