DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$457.34
Today's Fair Value
$282.48 -38.23%
Margin of Safety
-61.90%
Projected Value (5Y)
$454.94 -0.52%
Dividends Paid (5Y)
$38.44
DCF Inputs
Scenario
%
Regression: 19.41% | CAGR (5y): 4.78%
%
Regression: 6.43% | CAGR (5y): -2.47%
%
Regression: 7.85% | CAGR (5y): 8.74%
Capped at 30.00x (Historical 5y: 38.95x)
%