DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$548.50
Today's Fair Value
$421.37 -23.18%
Margin of Safety
-30.17%
Projected Value (5Y)
$678.62 +23.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.21% | CAGR (5y): -0.44%
%
Regression: 0.57% | CAGR (5y): -0.41%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 34.59x)
%