DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1012.38
Today's Fair Value
$805.04 -20.48%
Margin of Safety
-25.76%
Projected Value (5Y)
$1296.53 +28.07%
Dividends Paid (5Y)
$26.32
DCF Inputs
Scenario
%
Regression: 18.07% | CAGR (5y): 11.81%
%
Regression: 0.08% | CAGR (5y): 0%
%
Regression: 8.87% | CAGR (5y): -15.26%
Capped at 30.00x (Historical 5y: 50.19x)
%