DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$636.95
Today's Fair Value
$474.72 -25.47%
Margin of Safety
-34.17%
Projected Value (5Y)
$764.54 +20.03%
Dividends Paid (5Y)
$82.71
DCF Inputs
Scenario
%
Regression: 3.89% | CAGR (5y): -2.21%
%
Regression: -2.77% | CAGR (5y): -3.78%
%
Regression: 9.22% | CAGR (5y): 5.82%
Capped at 18.00x (Historical 5y: 14.12x)
%