DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$436.20
Today's Fair Value
$263.08 -39.69%
Margin of Safety
-65.81%
Projected Value (5Y)
$423.70 -2.87%
Dividends Paid (5Y)
$32.52
DCF Inputs
Scenario
%
Regression: 2.67% | CAGR (5y): 5.44%
%
Regression: -1.79% | CAGR (5y): -0.61%
%
Regression: 8.33% | CAGR (5y): 5.22%
Capped at 18.00x (Historical 5y: 24.34x)
%