DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$664.46
Today's Fair Value
$513.50 -22.72%
Margin of Safety
-29.40%
Projected Value (5Y)
$826.99 +24.46%
Dividends Paid (5Y)
$83.47
DCF Inputs
Scenario
%
Regression: 10.65% | CAGR (5y): 14.95%
%
Regression: -2.07% | CAGR (5y): -3.25%
%
Regression: 6.11% | CAGR (5y): 5.5%
Capped at 30.00x (Historical 5y: 11.86x)
%