DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1163.29
Today's Fair Value
$668.09 -42.57%
Margin of Safety
-74.12%
Projected Value (5Y)
$1075.97 -7.51%
Dividends Paid (5Y)
$377.27
DCF Inputs
Scenario
%
Regression: 1.4% | CAGR (5y): 1.72%
%
Regression: -4.25% | CAGR (5y): -3.02%
%
Regression: 1.61% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 32.52x)
%