DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$424.16
Today's Fair Value
$209.78 -50.54%
Margin of Safety
-102.19%
Projected Value (5Y)
$337.85 -20.35%
Dividends Paid (5Y)
$21.01
DCF Inputs
Scenario
%
Regression: 8.46% | CAGR (5y): 0.29%
%
Regression: 0.08% | CAGR (5y): -2.27%
%
Regression: 24.36% | CAGR (5y): 25.04%
Capped at 30.00x (Historical 5y: 20.88x)
%