DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$390.09
Today's Fair Value
$248.00 -36.42%
Margin of Safety
-57.29%
Projected Value (5Y)
$399.41 +2.39%
Dividends Paid (5Y)
$14.15
DCF Inputs
Scenario
%
Regression: 18.02% | CAGR (5y): 10.4%
%
Regression: -3.87% | CAGR (5y): -2.62%
%
Regression: 14.13% | CAGR (5y): 16.57%
Capped at 30.00x (Historical 5y: 24.41x)
%