DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$697.00
Today's Fair Value
$505.00 -27.55%
Margin of Safety
-38.02%
Projected Value (5Y)
$813.30 +16.69%
Dividends Paid (5Y)
$12.16
DCF Inputs
Scenario
%
Regression: 12.2% | CAGR (5y): -2%
%
Regression: -0.56% | CAGR (5y): -1.13%
%
Regression: 10.64% | CAGR (5y): 12.97%
Capped at 30.00x (Historical 5y: 31.64x)
%