DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1417.54
Today's Fair Value
$823.19 -41.93%
Margin of Safety
-72.20%
Projected Value (5Y)
$1325.76 -6.47%
Dividends Paid (5Y)
$44.92
DCF Inputs
Scenario
%
Regression: 12.2% | CAGR (5y): 14.92%
%
Regression: -2.21% | CAGR (5y): -1.26%
%
Regression: 9.78% | CAGR (5y): 15.25%
Capped at 30.00x (Historical 5y: 65.53x)
%