DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$658.81
Today's Fair Value
$486.58 -26.14%
Margin of Safety
-35.40%
Projected Value (5Y)
$783.65 +18.95%
Dividends Paid (5Y)
$12.15
DCF Inputs
Scenario
%
Regression: 12.2% | CAGR (5y): -2%
%
Regression: -0.56% | CAGR (5y): -1.13%
%
Regression: 10.59% | CAGR (5y): 12.97%
Capped at 30.00x (Historical 5y: 31.27x)
%