DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4243.24
Today's Fair Value
$3083.89 -27.32%
Margin of Safety
-37.59%
Projected Value (5Y)
$4966.63 +17.05%
Dividends Paid (5Y)
$46.25
DCF Inputs
Scenario
%
Regression: 4.89% | CAGR (5y): -1.51%
%
Regression: -1.69% | CAGR (5y): -3.66%
%
Regression: 1.1% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 11.74x)
%