DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$779.68
Today's Fair Value
$321.12 -58.81%
Margin of Safety
-142.80%
Projected Value (5Y)
$517.17 -33.67%
Dividends Paid (5Y)
$24.54
DCF Inputs
Scenario
%
Regression: 7.3% | CAGR (5y): 16.1%
%
Regression: 0.79% | CAGR (5y): 1.19%
%
Regression: 6.66% | CAGR (5y): 16.07%
Capped at 18.00x (Historical 5y: 23.2x)
%