DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$818.00
Today's Fair Value
$703.57 -13.99%
Margin of Safety
-16.26%
Projected Value (5Y)
$1133.10 +38.52%
Dividends Paid (5Y)
$37.40
DCF Inputs
Scenario
%
Regression: 17.81% | CAGR (5y): 19.73%
%
Regression: -2.42% | CAGR (5y): -3.09%
%
Regression: 8.18% | CAGR (5y): 7.96%
Capped at 18.00x (Historical 5y: 14.49x)
%