DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$620.73
Today's Fair Value
$433.51 -30.16%
Margin of Safety
-43.19%
Projected Value (5Y)
$698.17 +12.48%
Dividends Paid (5Y)
$3.06
DCF Inputs
Scenario
%
Regression: 17.84% | CAGR (5y): 20.82%
%
Regression: -1.54% | CAGR (5y): 0.87%
%
Regression: 15.47% | CAGR (5y): 12.89%
Capped at 18.00x (Historical 5y: 30.38x)
%