DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2269.99
Today's Fair Value
$2377.92 +4.75%
Margin of Safety
+4.54%
Projected Value (5Y)
$3829.66 +68.71%
Dividends Paid (5Y)
$5.32
DCF Inputs
Scenario
%
Regression: 3.82% | CAGR (5y): 8.76%
%
Regression: -7.74% | CAGR (5y): -3.68%
%
Defaulting to baseline growth (2.5%).
Capped at 13.67x (Historical 5y: 0.9x)
%