DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$547.72
Today's Fair Value
$438.53 -19.94%
Margin of Safety
-24.90%
Projected Value (5Y)
$706.26 +28.95%
Dividends Paid (5Y)
$19.64
DCF Inputs
Scenario
%
Regression: 13.83% | CAGR (5y): 7.21%
%
Regression: -0.66% | CAGR (5y): -0.62%
%
Regression: 6.17% | CAGR (5y): 7.5%
Capped at 30.00x (Historical 5y: 40.04x)
%