DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1090.27
Today's Fair Value
$1031.02 -5.43%
Margin of Safety
-5.75%
Projected Value (5Y)
$1660.47 +52.3%
Dividends Paid (5Y)
$138.10
DCF Inputs
Scenario
%
Regression: 6.24% | CAGR (5y): 10.84%
%
Regression: -0.85% | CAGR (5y): 1.33%
%
Regression: 10.55% | CAGR (5y): 6.93%
Capped at 13.67x (Historical 5y: 2.81x)
%