DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$294.89
Today's Fair Value
$139.99 -52.53%
Margin of Safety
-110.65%
Projected Value (5Y)
$225.45 -23.55%
Dividends Paid (5Y)
$43.46
DCF Inputs
Scenario
%
Regression: 12.55% | CAGR (5y): 1.01%
%
Regression: 1.37% | CAGR (5y): 1.18%
%
Regression: 13.22% | CAGR (5y): 5.88%
Capped at 30.00x (Historical 5y: 14.42x)
%