DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$149.15
Today's Fair Value
$49.59 -66.75%
Margin of Safety
-200.77%
Projected Value (5Y)
$79.87 -46.45%
Dividends Paid (5Y)
$1.06
DCF Inputs
Scenario
%
Regression: -1.12% | CAGR (5y): -0.26%
%
Regression: 0% | CAGR (5y): 0.21%
%
Defaulting to baseline growth (2.5%).
Capped at 30.00x (Historical 5y: 32.18x)
%