DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1168.51
Today's Fair Value
$1428.60 +22.26%
Margin of Safety
+18.21%
Projected Value (5Y)
$2300.78 +96.9%
Dividends Paid (5Y)
$40.37
DCF Inputs
Scenario
%
Regression: -2.35% | CAGR (5y): 20.18%
%
Regression: -2.79% | CAGR (5y): -3.17%
%
Regression: 1.28% | CAGR (5y): 4.48%
Capped at 18.00x (Historical 5y: 28.1x)
%