DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1057.26
Today's Fair Value
$804.66 -23.89%
Margin of Safety
-31.39%
Projected Value (5Y)
$1295.92 +22.57%
Dividends Paid (5Y)
$124.04
DCF Inputs
Scenario
%
Regression: 15.41% | CAGR (5y): 6.18%
%
Regression: 4.38% | CAGR (5y): 2.11%
%
Regression: 4.91% | CAGR (5y): 12.35%
Capped at 13.67x (Historical 5y: 6x)
%