DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$235.38
Today's Fair Value
$89.91 -61.8%
Margin of Safety
-161.80%
Projected Value (5Y)
$144.80 -38.48%
Dividends Paid (5Y)
$60.20
DCF Inputs
Scenario
%
Regression: 28.81% | CAGR (5y): 21.03%
%
Regression: 1.53% | CAGR (5y): 0.96%
%
Regression: 13.36% | CAGR (5y): 19.18%
Capped at 30.00x (Historical 5y: 326.63x)
%