DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$412.62
Today's Fair Value
$262.80 -36.31%
Margin of Safety
-57.01%
Projected Value (5Y)
$423.25 +2.58%
Dividends Paid (5Y)
$5.08
DCF Inputs
Scenario
%
Regression: 25.74% | CAGR (5y): 11%
%
Regression: -0.13% | CAGR (5y): -0.83%
%
Regression: 6.59% | CAGR (5y): 5.29%
Capped at 30.00x (Historical 5y: 64.46x)
%