DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1719.45
Today's Fair Value
$1538.89 -10.5%
Margin of Safety
-11.73%
Projected Value (5Y)
$2478.39 +44.14%
Dividends Paid (5Y)
$70.96
DCF Inputs
Scenario
%
Regression: 22.67% | CAGR (5y): 29.2%
%
Regression: -1.17% | CAGR (5y): -1.36%
%
Regression: 16.39% | CAGR (5y): 22.74%
Capped at 30.00x (Historical 5y: 37.15x)
%