DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$443.30
Today's Fair Value
$280.64 -36.69%
Margin of Safety
-57.96%
Projected Value (5Y)
$451.98 +1.96%
Dividends Paid (5Y)
$69.07
DCF Inputs
Scenario
%
Regression: 3.09% | CAGR (5y): -0.98%
%
Regression: -0.89% | CAGR (5y): -1.48%
%
Regression: 4.07% | CAGR (5y): 4.69%
Capped at 30.00x (Historical 5y: 17.97x)
%