DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$466.01
Today's Fair Value
$218.60 -53.09%
Margin of Safety
-113.18%
Projected Value (5Y)
$352.06 -24.45%
Dividends Paid (5Y)
$64.70
DCF Inputs
Scenario
%
Regression: -1.46% | CAGR (5y): -4.47%
%
Regression: -3.98% | CAGR (5y): -1.68%
%
Regression: 14.62% | CAGR (5y): 7.64%
Capped at 30.00x (Historical 5y: 16.82x)
%