DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$540.41
Today's Fair Value
$474.88 -12.13%
Margin of Safety
-13.80%
Projected Value (5Y)
$764.80 +41.52%
Dividends Paid (5Y)
$16.10
DCF Inputs
Scenario
%
Regression: 12.03% | CAGR (5y): -4.89%
%
Regression: -1.71% | CAGR (5y): -2.57%
%
Regression: 8.69% | CAGR (5y): 12.62%
Capped at 30.00x (Historical 5y: 30.79x)
%