DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$536.37
Today's Fair Value
$472.09 -11.98%
Margin of Safety
-13.62%
Projected Value (5Y)
$760.30 +41.75%
Dividends Paid (5Y)
$41.68
DCF Inputs
Scenario
%
Regression: -3.58% | CAGR (5y): 2.28%
%
Regression: -6.15% | CAGR (5y): -5.19%
%
Regression: 10.83% | CAGR (5y): 8.75%
Capped at 13.67x (Historical 5y: 8.3x)
%