DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1163.33
Today's Fair Value
$915.56 -21.3%
Margin of Safety
-27.06%
Projected Value (5Y)
$1474.52 +26.75%
Dividends Paid (5Y)
$44.90
DCF Inputs
Scenario
%
Regression: 16.18% | CAGR (5y): 14.92%
%
Regression: -2.21% | CAGR (5y): -1.26%
%
Regression: 9.74% | CAGR (5y): 15.25%
Capped at 30.00x (Historical 5y: 65.57x)
%