DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3901.84
Today's Fair Value
$3089.09 -20.83%
Margin of Safety
-26.31%
Projected Value (5Y)
$4975.01 +27.5%
Dividends Paid (5Y)
$46.25
DCF Inputs
Scenario
%
Regression: 4.89% | CAGR (5y): -1.51%
%
Regression: -1.69% | CAGR (5y): -3.66%
%
Regression: 1.1% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 11.76x)
%