DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1013.70
Today's Fair Value
$814.87 -19.61%
Margin of Safety
-24.40%
Projected Value (5Y)
$1312.35 +29.46%
Dividends Paid (5Y)
$127.32
DCF Inputs
Scenario
%
Regression: 15.06% | CAGR (5y): 6.6%
%
Regression: 4.38% | CAGR (5y): 2.11%
%
Regression: 7.18% | CAGR (5y): 12.35%
Capped at 13.67x (Historical 5y: 5.99x)
%