DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1052.50
Today's Fair Value
$850.20 -19.22%
Margin of Safety
-23.79%
Projected Value (5Y)
$1369.26 +30.1%
Dividends Paid (5Y)
$412.84
DCF Inputs
Scenario
%
Regression: -1.09% | CAGR (5y): -1.42%
%
Regression: -4.79% | CAGR (5y): -4.89%
%
Regression: 3.92% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 22.95x)
%