DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1147.54
Today's Fair Value
$1075.36 -6.29%
Margin of Safety
-6.71%
Projected Value (5Y)
$1731.87 +50.92%
Dividends Paid (5Y)
$138.19
DCF Inputs
Scenario
%
Regression: 6.49% | CAGR (5y): 10.94%
%
Regression: -0.98% | CAGR (5y): 0.77%
%
Regression: 10.62% | CAGR (5y): 6.93%
Capped at 13.67x (Historical 5y: 2.78x)
%