DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$495.68
Today's Fair Value
$324.79 -34.48%
Margin of Safety
-52.62%
Projected Value (5Y)
$523.08 +5.53%
Dividends Paid (5Y)
$28.94
DCF Inputs
Scenario
%
Regression: 10.43% | CAGR (5y): 7.62%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 27.64% | CAGR (5y): 14.45%
Capped at 30.00x (Historical 5y: n/a)
%