DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$630.71
Today's Fair Value
$369.05 -41.49%
Margin of Safety
-70.90%
Projected Value (5Y)
$594.36 -5.76%
Dividends Paid (5Y)
$130.91
DCF Inputs
Scenario
%
Regression: 9.48% | CAGR (5y): 0.54%
%
Regression: -2.07% | CAGR (5y): -3.25%
%
Regression: 7.66% | CAGR (5y): 22.1%
Capped at 18.00x (Historical 5y: 16.91x)
%