DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$598.72
Today's Fair Value
$450.12 -24.82%
Margin of Safety
-33.01%
Projected Value (5Y)
$724.93 +21.08%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.91% | CAGR (5y): 10.88%
%
Regression: 0.35% | CAGR (5y): 1.44%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.42x)
%