DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$464.88
Today's Fair Value
$281.97 -39.35%
Margin of Safety
-64.87%
Projected Value (5Y)
$454.11 -2.32%
Dividends Paid (5Y)
$69.07
DCF Inputs
Scenario
%
Regression: 3.09% | CAGR (5y): -0.98%
%
Regression: -0.89% | CAGR (5y): -1.48%
%
Regression: 4.07% | CAGR (5y): 4.69%
Capped at 30.00x (Historical 5y: 18.07x)
%