DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$401.09
Today's Fair Value
$343.11 -14.46%
Margin of Safety
-16.90%
Projected Value (5Y)
$552.58 +37.77%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.81% | CAGR (5y): -2.4%
%
Regression: -3.27% | CAGR (5y): -3.9%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.98x)
%