DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1869.82
Today's Fair Value
$1733.98 -7.26%
Margin of Safety
-7.83%
Projected Value (5Y)
$2792.60 +49.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.81% | CAGR (5y): 5.33%
%
Regression: -0.9% | CAGR (5y): -1.63%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.27x)
%