DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$602.42
Today's Fair Value
$580.13 -3.7%
Margin of Safety
-3.84%
Projected Value (5Y)
$934.30 +55.09%
Dividends Paid (5Y)
$16.39
DCF Inputs
Scenario
%
Regression: -3.59% | CAGR (5y): 23.24%
%
Regression: -4.08% | CAGR (5y): -1.34%
%
Regression: 6.31% | CAGR (5y): 2.01%
Capped at 30.00x (Historical 5y: 38.11x)
%