DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$519.38
Today's Fair Value
$287.95 -44.56%
Margin of Safety
-80.37%
Projected Value (5Y)
$463.75 -10.71%
Dividends Paid (5Y)
$38.46
DCF Inputs
Scenario
%
Regression: 19.41% | CAGR (5y): 4.78%
%
Regression: 6.43% | CAGR (5y): -2.47%
%
Regression: 7.89% | CAGR (5y): 8.74%
Capped at 30.00x (Historical 5y: 39.23x)
%