DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$884.45
Today's Fair Value
$906.47 +2.49%
Margin of Safety
+2.43%
Projected Value (5Y)
$1459.88 +65.06%
Dividends Paid (5Y)
$22.84
DCF Inputs
Scenario
%
Regression: 5.5% | CAGR (5y): 7.95%
%
Regression: -6.35% | CAGR (5y): -5.02%
%
Regression: 10.62% | CAGR (5y): 14.47%
Capped at 30.00x (Historical 5y: 14.42x)
%