DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$957.10
Today's Fair Value
$91.76 -90.41%
Margin of Safety
-943.05%
Projected Value (5Y)
$147.78 -84.56%
Dividends Paid (5Y)
$15.29
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0.5% | CAGR (5y): 0.36%
%
Regression: 0% | CAGR (5y): 133.33%
Capped at 18.00x (Historical 5y: 160.29x)
%