DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$994.58
Today's Fair Value
$920.09 -7.49%
Margin of Safety
-8.10%
Projected Value (5Y)
$1481.82 +48.99%
Dividends Paid (5Y)
$22.86
DCF Inputs
Scenario
%
Regression: 5.5% | CAGR (5y): 7.95%
%
Regression: -6.35% | CAGR (5y): -5.02%
%
Regression: 10.67% | CAGR (5y): 14.47%
Capped at 30.00x (Historical 5y: 14.64x)
%